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 Ps Multiple | 0.6x - 0.7x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | NT$ 20.22 - NT$ 22.35 | NT$ 21.29 |
| Upside | 26.4% - 39.7% | 33.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Yi Jinn Industrial Co., Ltd. | 145,700.0% | TWSE:1457 |
| evertex fabrinology limited | 147,000.0% | TWSE:1470 |
| Big Sun Shine CO., LTD. | 147,500.0% | TWSE:1475 |
| Formosa Taffeta Co., Ltd. | 143,400.0% | TWSE:1434 |
| Shinkong Textile Co., Ltd. | 141,900.0% | TWSE:1419 |
| Toung Loong Textile Mfg.Co.,Ltd. | 440,100.0% | TPEX:4401 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1457 | 1470 | 1475 | 1434 | 1419 | 4401 | |||
| TWSE:1457 | TWSE:1470 | TWSE:1475 | TWSE:1434 | TWSE:1419 | TPEX:4401 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -3.6% | -0.7% | 116.6% | -4.8% | 15.1% | 1.9% | ||
| 3Y CAGR | -6.5% | -4.1% | 60.1% | -4.3% | 15.3% | -7.9% | ||
| Latest Twelve Months | 2.9% | 32.3% | 41.4% | 1.6% | 23.3% | 30.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 23.9% | 7.2% | 20.6% | 6.1% | 27.7% | 3.2% | ||
| Prior Fiscal Year | 18.2% | 7.5% | 21.6% | 1.6% | 19.2% | -0.6% | ||
| Latest Fiscal Year | 6.2% | 12.3% | 24.3% | 5.2% | 20.6% | 3.3% | ||
| Latest Twelve Months | 9.4% | 10.6% | 22.3% | 5.1% | 19.9% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 38.1x | 9.5x | 2.2x | 4.5x | 14.6x | 7.7x | ||
| Price / LTM Sales | 1.2x | 2.1x | 1.2x | 0.9x | 3.6x | 0.5x | ||
| LTM P/E Ratio | 12.6x | 20.3x | 5.3x | 22.1x | 16.1x | 15.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 1.2x | 3.6x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.9x | 1.2x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) LTM Sales | 4,012 | 4,012 | 4,012 | |||||
| (=) Equity Value | 2,457 | 2,586 | 2,716 | |||||
| (/) Shares Outstanding | 122.7 | 122.7 | 122.7 | |||||
| Implied Value Range | 20.03 | 21.08 | 22.13 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 20.03 | 21.08 | 22.13 | 16.00 | ||||
| Upside / (Downside) | 25.2% | 31.7% | 38.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1457 | 1470 | 1475 | 1434 | 1419 | 4401 | |
| Value of Common Equity | 3,970 | 1,737 | 2,235 | 26,920 | 15,979 | 1,963 | |
| (/) Shares Outstanding | 233.5 | 85.8 | 66.0 | 1,682.5 | 299.2 | 122.7 | |
| Implied Stock Price | 17.00 | 20.25 | 33.85 | 16.00 | 53.40 | 16.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 17.00 | 20.25 | 33.85 | 16.00 | 53.40 | 16.00 | |
| 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 | |