Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 16.2x - 17.9x | 17.1x |
| Selected Fwd P/E Multiple | 11.9x - 13.1x | 12.5x |
| Fair Value | NT$ 51.50 - NT$ 56.92 | NT$ 54.21 |
| Upside | -1.0% - 9.5% | 4.3% |
| Benchmarks | - | Full Ticker |
| E-Life Corporation | 628,100.0% | TWSE:6281 |
| Acer Gaming Inc. | 690,800.0% | TPEX:6908 |
| Scan-D Corporation | 619,500.0% | TPEX:6195 |
| Pan German Universal Motors Ltd. | 224,700.0% | TWSE:2247 |
| Zhen Yu Hardware Co., Ltd. | 294,700.0% | TPEX:2947 |
| Mister International Enterprise Corp. | 294,100.0% | TPEX:2941 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6281 | 6908 | 6195 | 2247 | 2947 | 2941 | |||
| TWSE:6281 | TPEX:6908 | TPEX:6195 | TWSE:2247 | TPEX:2947 | TPEX:2941 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.3% | NM- | -4.9% | 21.4% | -4.7% | NM- | ||
| 3Y CAGR | -9.3% | 13.6% | -33.2% | 15.9% | -15.5% | 10.5% | ||
| Latest Twelve Months | -9.6% | -19.9% | 23.6% | 2.3% | 22.4% | -15.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.7% | 1.7% | 7.7% | 3.2% | 4.3% | 8.4% | ||
| Prior Fiscal Year | 2.5% | 1.3% | 4.4% | 3.5% | 2.3% | 7.8% | ||
| Latest Fiscal Year | 2.3% | 1.1% | 3.5% | 3.4% | 3.1% | 6.1% | ||
| Latest Twelve Months | 2.1% | 1.1% | 3.9% | 3.3% | 3.2% | 5.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.8x | 28.4x | 20.9x | 8.8x | 19.5x | 7.6x | ||
| Price / LTM Sales | 0.4x | 0.5x | 0.6x | 0.4x | 0.9x | 0.9x | ||
| LTM P/E Ratio | 17.1x | 47.1x | 15.9x | 13.0x | 27.4x | 18.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.0x | 17.1x | 47.1x | |||||
| Historical LTM P/E Ratio | 15.5x | 18.7x | 31.3x | |||||
| Selected P/E Multiple | 16.2x | 17.1x | 17.9x | |||||
| (x) LTM Net Income | 44 | 44 | 44 | |||||
| (=) Equity Value | 716 | 754 | 792 | |||||
| (/) Shares Outstanding | 15.4 | 15.4 | 15.4 | |||||
| Implied Value Range | 46.54 | 48.99 | 51.44 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 46.54 | 48.99 | 51.44 | 52.00 | ||||
| Upside / (Downside) | -10.5% | -5.8% | -1.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6281 | 6908 | 6195 | 2247 | 2947 | 2941 | |
| Value of Common Equity | 7,021 | 2,240 | 1,415 | 23,890 | 1,918 | 800 | |
| (/) Shares Outstanding | 99.2 | 35.0 | 50.2 | 80.7 | 21.2 | 15.4 | |
| Implied Stock Price | 70.80 | 64.00 | 28.20 | 296.00 | 90.50 | 52.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 70.80 | 64.00 | 28.20 | 296.00 | 90.50 | 52.00 | |
| 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 | |