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 | 0.7x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | NT$ 30.40 - NT$ 33.60 | NT$ 32 |
| Upside | 32.2% - 46.1% | 39.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Chang-Ho Fibre Corporation | 146,800.0% | TWSE:1468 |
| Everest Textile Co., Ltd. | 146,000.0% | TWSE:1460 |
| Li Peng Enterprise Co., Ltd. | 144,700.0% | TWSE:1447 |
| I-Hwa Industrial Co.,Ltd | 145,600.0% | TWSE:1456 |
| Wisher Industrial Co., Ltd. | 146,500.0% | TWSE:1465 |
| Mytrex Health Technologies, Inc. | 443,100.0% | TPEX:4431 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1468 | 1460 | 1447 | 1456 | 1465 | 4431 | |||
| TWSE:1468 | TWSE:1460 | TWSE:1447 | TWSE:1456 | TWSE:1465 | TPEX:4431 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.3% | -1.4% | 19.0% | -0.5% | -6.9% | 34.6% | ||
| 3Y CAGR | -1.8% | -6.2% | 12.8% | -23.9% | 3.9% | 82.0% | ||
| Latest Twelve Months | 4.7% | 8.4% | 6.6% | -49.7% | -17.0% | 36.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | -5.7% | -0.9% | 4.3% | 1.1% | 6.0% | ||
| Prior Fiscal Year | 2.6% | -15.5% | -1.5% | 0.3% | 9.9% | -4.3% | ||
| Latest Fiscal Year | 14.0% | -3.4% | 0.1% | 9.9% | 13.7% | -4.7% | ||
| Latest Twelve Months | 14.2% | -2.9% | -0.4% | 11.0% | 13.9% | -4.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.7x | 14.9x | 35.3x | 55.2x | -60.7x | -279.7x | ||
| Price / LTM Sales | 2.1x | 0.6x | 0.2x | 1.4x | 3.0x | 0.5x | ||
| LTM P/E Ratio | 14.9x | -19.1x | -39.3x | 12.7x | 21.4x | -10.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 1.4x | 3.0x | |||||
| Historical LTM P/S Ratio | 0.5x | 0.9x | 2.1x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) LTM Sales | 1,759 | 1,759 | 1,759 | |||||
| (=) Equity Value | 1,089 | 1,146 | 1,203 | |||||
| (/) Shares Outstanding | 36.5 | 36.5 | 36.5 | |||||
| Implied Value Range | 29.79 | 31.36 | 32.93 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 29.79 | 31.36 | 32.93 | 23.00 | ||||
| Upside / (Downside) | 29.5% | 36.4% | 43.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1468 | 1460 | 1447 | 1456 | 1465 | 4431 | |
| Value of Common Equity | 2,294 | 4,917 | 5,281 | 1,237 | 1,435 | 840 | |
| (/) Shares Outstanding | 160.4 | 674.5 | 843.5 | 93.7 | 103.6 | 36.5 | |
| Implied Stock Price | 14.30 | 7.29 | 6.26 | 13.20 | 13.85 | 23.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14.30 | 7.29 | 6.26 | 13.20 | 13.85 | 23.00 | |
| 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 | |