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 | 12.3x - 13.6x | 12.9x |
| Selected Fwd P/E Multiple | 10.7x - 11.8x | 11.3x |
| Fair Value | NT$ 65.83 - NT$ 72.76 | NT$ 69.29 |
| Upside | -6.2% - 3.6% | -1.3% |
| Benchmarks | - | Full Ticker |
| Franbo Lines Corp. | 264,100.0% | TPEX:2641 |
| Chinese Maritime Transport Ltd. | 261,200.0% | TWSE:2612 |
| Evergreen Marine Corporation (Taiwan) Ltd. | 260,300.0% | TWSE:2603 |
| Sincere Navigation Corporation | 260,500.0% | TWSE:2605 |
| Taiwan Navigation Co., Ltd. | 261,700.0% | TWSE:2617 |
| U-Ming Marine Transport Corporation | 260,600.0% | TWSE:2606 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2641 | 2612 | 2603 | 2605 | 2617 | 2606 | |||
| TPEX:2641 | TWSE:2612 | TWSE:2603 | TWSE:2605 | TWSE:2617 | TWSE:2606 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 48.6% | 25.6% | 315.6% | 47.4% | 16.4% | 23.6% | ||
| 3Y CAGR | 15.9% | -0.9% | -16.4% | -9.3% | -0.9% | -1.5% | ||
| Latest Twelve Months | 37.8% | 208.5% | 294.6% | 155.4% | -22.8% | 70.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 38.3% | 15.7% | 31.9% | 15.4% | 36.2% | 24.3% | ||
| Prior Fiscal Year | 31.7% | 8.2% | 12.8% | 2.4% | 41.7% | 19.1% | ||
| Latest Fiscal Year | 35.4% | 21.8% | 30.1% | 10.2% | 29.2% | 28.6% | ||
| Latest Twelve Months | 35.4% | 21.8% | 30.1% | 22.5% | 29.2% | 28.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.9x | 7.3x | 2.1x | 5.2x | 6.7x | 9.1x | ||
| Price / LTM Sales | 4.3x | 2.0x | 1.1x | 3.6x | 3.1x | 3.7x | ||
| LTM P/E Ratio | 12.1x | 9.4x | 3.5x | 14.4x | 10.5x | 12.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.5x | 10.5x | 14.4x | |||||
| Historical LTM P/E Ratio | 7.3x | 14.3x | 28.5x | |||||
| Selected P/E Multiple | 12.3x | 12.9x | 13.6x | |||||
| (x) LTM Net Income | 4,681 | 4,681 | 4,681 | |||||
| (=) Equity Value | 57,507 | 60,534 | 63,561 | |||||
| (/) Shares Outstanding | 845.1 | 845.1 | 845.1 | |||||
| Implied Value Range | 68.05 | 71.63 | 75.21 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 68.05 | 71.63 | 75.21 | 70.20 | ||||
| Upside / (Downside) | -3.1% | 2.0% | 7.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2641 | 2612 | 2603 | 2605 | 2617 | 2606 | |
| Value of Common Equity | 6,973 | 9,321 | 496,877 | 15,600 | 13,291 | 59,323 | |
| (/) Shares Outstanding | 310.6 | 197.5 | 2,165.0 | 585.4 | 417.3 | 845.1 | |
| Implied Stock Price | 22.45 | 47.20 | 229.50 | 26.65 | 31.85 | 70.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 22.45 | 47.20 | 229.50 | 26.65 | 31.85 | 70.20 | |
| 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 | |