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 P/E Multiple | 21.1x - 23.3x | 22.2x |
| Selected Fwd P/E Multiple | 11.8x - 13.1x | 12.4x |
| Fair Value | NT$ 54.48 - NT$ 60.21 | NT$ 57.35 |
| Upside | 3.8% - 14.7% | 9.2% |
| Benchmarks | - | Full Ticker |
| Asia Optical Co., Inc. | 301,900.0% | TWSE:3019 |
| Silitech Technology Corporation | 331,100.0% | TWSE:3311 |
| Nidec Chaun-Choung Technology Corporation | 623,000.0% | TWSE:6230 |
| Delta Electronics, Inc. | 230,800.0% | TWSE:2308 |
| Hosiden Corporation | 680,400.0% | TSE:6804 |
| Foxconn Technology Co., Ltd. | 235,400.0% | TWSE:2354 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 3019 | 3311 | 6230 | 2308 | 6804 | 2354 | |||
| TWSE:3019 | TWSE:3311 | TWSE:6230 | TWSE:2308 | TSE:6804 | TWSE:2354 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.0% | NM- | -28.9% | 8.8% | 1.7% | -12.8% | ||
| 3Y CAGR | 2.5% | NM- | -28.6% | 9.5% | 4.0% | -7.2% | ||
| Latest Twelve Months | 108.0% | -63.0% | -79.0% | 5.5% | -23.0% | -15.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.8% | -0.8% | 5.2% | 9.5% | 4.9% | 5.1% | ||
| Prior Fiscal Year | 4.4% | 4.9% | 5.6% | 8.3% | 4.6% | 5.7% | ||
| Latest Fiscal Year | 7.0% | 5.7% | 1.6% | 8.4% | 5.3% | 4.7% | ||
| Latest Twelve Months | 7.0% | 1.7% | 1.6% | 8.4% | 4.3% | 4.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.2x | 3.2x | 15.3x | 10.1x | 1.3x | -3.5x | ||
| Price / LTM Sales | 1.3x | 1.0x | 1.2x | 1.7x | 0.4x | 0.9x | ||
| LTM P/E Ratio | 18.9x | 58.3x | 76.5x | 20.7x | 9.6x | 18.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 9.6x | 20.7x | 76.5x | |||||
| Historical LTM P/E Ratio | 13.9x | 18.6x | 19.4x | |||||
| Selected P/E Multiple | 21.1x | 22.2x | 23.3x | |||||
| (x) LTM Net Income | 3,584 | 3,584 | 3,584 | |||||
| (=) Equity Value | 75,548 | 79,524 | 83,500 | |||||
| (/) Shares Outstanding | 1,414.5 | 1,414.5 | 1,414.5 | |||||
| Implied Value Range | 53.41 | 56.22 | 59.03 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 53.41 | 56.22 | 59.03 | 52.50 | ||||
| Upside / (Downside) | 1.7% | 7.1% | 12.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 3019 | 3311 | 6230 | 2308 | 6804 | 2354 | |
| Value of Common Equity | 33,509 | 2,533 | 10,707 | 801,342 | 91,344 | 74,260 | |
| (/) Shares Outstanding | 279.2 | 68.0 | 86.3 | 2,597.5 | 50.9 | 1,414.5 | |
| Implied Stock Price | 120.00 | 37.25 | 124.00 | 308.50 | 1,795.00 | 52.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 120.00 | 37.25 | 124.00 | 308.50 | 1,795.00 | 52.50 | |
| Trading Currency | TWD | TWD | TWD | TWD | JPY | TWD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |