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 | 23.4x - 25.8x | 24.6x |
| Selected Fwd P/E Multiple | 22.5x - 24.9x | 23.7x |
| Fair Value | NT$ 54.54 - NT$ 60.28 | NT$ 57.41 |
| Upside | -11.8% - -2.5% | -7.1% |
| Benchmarks | - | Full Ticker |
| Lifestyle Global Enterprise Inc. | 806,600.0% | TPEX:8066 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| Scan-D Corporation | 619,500.0% | TPEX:6195 |
| National Petroleum Co., Ltd. | 993,700.0% | TWSE:9937 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8066 | 2947 | 2247 | 2941 | 6195 | 9937 | |||
| TPEX:8066 | TPEX:2947 | TWSE:2247 | TPEX:2941 | TPEX:6195 | TWSE:9937 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -4.7% | 21.4% | NM- | -4.9% | 0.0% | ||
| 3Y CAGR | NM- | -15.5% | 15.9% | 10.5% | -33.2% | -3.1% | ||
| Latest Twelve Months | -132.5% | 49.0% | 7.9% | -14.2% | -22.1% | -5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | 4.6% | 3.1% | 7.4% | 7.9% | 3.4% | ||
| Prior Fiscal Year | 0.4% | 2.3% | 3.5% | 7.8% | 4.4% | 3.2% | ||
| Latest Fiscal Year | -0.1% | 3.1% | 3.4% | 6.1% | 3.5% | 3.1% | ||
| Latest Twelve Months | -0.1% | 3.1% | 3.4% | 6.1% | 3.5% | 3.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.1x | 18.8x | 7.6x | 10.8x | 22.1x | 21.4x | ||
| Price / LTM Sales | 0.1x | 0.8x | 0.4x | 1.2x | 0.7x | 0.8x | ||
| LTM P/E Ratio | -104.2x | 24.6x | 12.8x | 20.3x | 20.7x | 25.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -104.2x | 20.3x | 24.6x | |||||
| Historical LTM P/E Ratio | 18.5x | 21.5x | 28.5x | |||||
| Selected P/E Multiple | 23.4x | 24.6x | 25.8x | |||||
| (x) LTM Net Income | 738 | 738 | 738 | |||||
| (=) Equity Value | 17,251 | 18,159 | 19,067 | |||||
| (/) Shares Outstanding | 309.0 | 309.0 | 309.0 | |||||
| Implied Value Range | 55.82 | 58.76 | 61.70 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55.82 | 58.76 | 61.70 | 61.80 | ||||
| Upside / (Downside) | -9.7% | -4.9% | -0.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8066 | 2947 | 2247 | 2941 | 6195 | 9937 | |
| Value of Common Equity | 746 | 1,638 | 24,657 | 1,011 | 1,661 | 19,099 | |
| (/) Shares Outstanding | 29.6 | 19.3 | 80.7 | 15.4 | 50.2 | 309.0 | |
| Implied Stock Price | 25.15 | 85.00 | 305.50 | 65.70 | 33.10 | 61.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.15 | 85.00 | 305.50 | 65.70 | 33.10 | 61.80 | |
| 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 | |