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 Pb Multiple | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.3x - 2.7x | 1.7x |
| Fair Value | NT$ 113.23 - NT$ 125.15 | NT$ 119.19 |
| Upside | 13.2% - 25.1% | 19.2% |
| Benchmarks | - | Full Ticker |
| King Core Electronics Inc. | 615,500.0% | TWSE:6155 |
| Thinking Electronic Industrial Co., Ltd. | 242,800.0% | TWSE:2428 |
| ABC Taiwan Electronics Corp. | 323,600.0% | TPEX:3236 |
| Arlitech Electronic Corp. | 643,200.0% | TPEX:6432 |
| Bull Will Co., Ltd. | 625,900.0% | TPEX:6259 |
| TAI-TECH Advanced Electronics Co., Ltd. | 335,700.0% | TPEX:3357 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6155 | 2428 | 3236 | 6432 | 6259 | 3357 | |||
| TWSE:6155 | TWSE:2428 | TPEX:3236 | TPEX:6432 | TPEX:6259 | TPEX:3357 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 1.1% | 6.8% | -36.5% | 0.2% | -29.9% | 11.2% | ||
| 3Y CAGR | 1.6% | -0.6% | -63.9% | -15.7% | 185.1% | -14.5% | ||
| Latest Twelve Months | 13.3% | 19.1% | -88.1% | 44.9% | -48.0% | 26.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.5% | 20.4% | 3.2% | 5.2% | 5.3% | 16.5% | ||
| Prior Fiscal Year | 13.7% | 18.5% | 1.9% | 3.4% | 5.5% | 13.4% | ||
| Latest Fiscal Year | 14.9% | 20.6% | 0.2% | 5.2% | 3.2% | 13.6% | ||
| Latest Twelve Months | 14.9% | 20.6% | 0.2% | 5.2% | 3.2% | 13.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.2% | 17.7% | 6.0% | 8.4% | 6.7% | 17.1% | ||
| Prior Fiscal Year | 4.9% | 12.4% | 2.5% | 4.6% | 7.5% | 9.0% | ||
| Latest Twelve Months | 5.3% | 15.6% | 0.3% | 6.4% | 3.6% | 10.6% | ||
| Next Fiscal Year | 11.7% | 17.0% | -0.5% | 4.3% | 6.3% | 11.9% | ||
| Two Fiscal Years Forward | 11.1% | 17.0% | -0.5% | 4.3% | 6.0% | 12.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.4x | 2.1x | 1.0x | 0.8x | 1.1x | 1.7x | ||
| Price / LTM EPS | 22.6x | 10.4x | 407.4x | 15.9x | 35.2x | 12.8x | ||
| Price / Book | 1.1x | 1.5x | 1.2x | 1.0x | 1.2x | 1.3x | ||
| Price / Fwd Book | 1.1x | 1.4x | 1.2x | 1.0x | 1.2x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.2x | 1.5x | |||||
| Historical P/B Ratio | 1.3x | 1.7x | 2.7x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 7,481 | 7,481 | 7,481 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6155 | 2428 | 3236 | 6432 | 6259 | 3357 | |
| Value of Common Equity | 1,932 | 16,719 | 1,759 | 848 | 443 | 10,203 | |
| (/) Shares Outstanding | 87.8 | 128.1 | 105.0 | 32.2 | 25.1 | 102.0 | |
| Implied Stock Price | 22.00 | 130.50 | 16.75 | 26.30 | 17.65 | 100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 22.00 | 130.50 | 16.75 | 26.30 | 17.65 | 100.00 | |
| 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 | |