看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 1.4x - 2.3x | 1.9x |
| Fair Value | NT$ 331.93 - NT$ 366.87 | NT$ 349.40 |
| Upside | 8.7% - 20.1% | 14.4% |
| Benchmarks | - | Full Ticker |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Acer Gaming Inc. | 690,800.0% | TPEX:6908 |
| Sunfar Computer Co., Ltd | 615,400.0% | TPEX:6154 |
| National Petroleum Co., Ltd. | 993,700.0% | TWSE:9937 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2941 | 2947 | 6908 | 6154 | 9937 | 2247 | |||
| TPEX:2941 | TPEX:2947 | TPEX:6908 | TPEX:6154 | TWSE:9937 | TWSE:2247 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -4.7% | NM- | 4.9% | 0.0% | 21.4% | ||
| 3Y CAGR | 10.5% | -15.5% | 170.6% | -34.2% | -3.1% | 15.9% | ||
| Latest Twelve Months | -14.2% | 49.0% | -27.5% | -31.3% | -5.7% | 7.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 4.6% | 1.8% | 1.7% | 3.4% | 3.1% | ||
| Prior Fiscal Year | 7.8% | 2.3% | 1.8% | 1.6% | 3.2% | 3.5% | ||
| Latest Fiscal Year | 6.1% | 3.1% | 1.3% | 1.1% | 3.1% | 3.4% | ||
| Latest Twelve Months | 6.1% | 3.1% | 1.0% | 1.1% | 3.1% | 3.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 20.9% | 15.1% | 7.4% | 5.8% | 14.6% | 12.7% | ||
| Prior Fiscal Year | 24.2% | 6.1% | 6.2% | 4.5% | 14.4% | 14.3% | ||
| Latest Twelve Months | 16.0% | 8.9% | 3.8% | 3.1% | 13.1% | 14.8% | ||
| Next Fiscal Year | 18.4% | 11.3% | 49.8% | 3.8% | 12.7% | 18.9% | ||
| Two Fiscal Years Forward | 18.0% | 11.0% | 67.3% | 3.8% | 12.6% | 18.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.8x | 0.5x | 0.3x | 0.8x | 0.4x | ||
| Price / LTM EPS | 20.3x | 24.6x | 52.0x | 31.6x | 25.9x | 12.8x | ||
| Price / Book | 2.7x | 2.1x | 1.9x | 1.0x | 3.4x | 1.9x | ||
| Price / Fwd Book | 2.6x | 2.0x | 1.2x | 1.0x | 3.3x | 1.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 2.1x | 3.4x | |||||
| Historical P/B Ratio | 1.4x | 1.9x | 2.3x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 13,294 | 13,294 | 13,294 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2941 | 2947 | 6908 | 6154 | 9937 | 2247 | |
| Value of Common Equity | 1,011 | 1,638 | 2,307 | 1,269 | 19,099 | 24,657 | |
| (/) Shares Outstanding | 15.4 | 19.3 | 35.0 | 80.1 | 309.0 | 80.7 | |
| Implied Stock Price | 65.70 | 85.00 | 65.90 | 15.85 | 61.80 | 305.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 65.70 | 85.00 | 65.90 | 15.85 | 61.80 | 305.50 | |
| Trading Currency | TWD | TWD | TWD | TWD | TWD | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |