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 | 13.2x - 14.6x | 13.9x |
Selected Fwd P/E Multiple | 4.8x - 5.3x | 5.1x |
Fair Value | NT$ 155.44 - NT$ 171.80 | NT$ 163.62 |
Upside | 4.0% - 14.9% | 9.4% |
Benchmarks | - | Full Ticker |
Taiming Assurance Broker Co.,Ltd. | 587,800.0% | TPEX:5878 |
FP Partner Inc. | 738,800.0% | TSE:7388 |
Poste Italiane S.p.A. | - | BIT:PST |
Waterdrop Inc. | 71,700.0% | DB:717 |
IRRC Corporation | 732,500.0% | TSE:7325 |
Golden Insurance Brokers Co.,Ltd. | 602,800.0% | TPEX:6028 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
5878 | 7388 | PST | 717 | 7325 | 6028 | |||
TPEX:5878 | TSE:7388 | BIT:PST | DB:717 | TSE:7325 | TPEX:6028 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -5.7% | NM- | 8.2% | NM- | 1.4% | 22.6% | ||
3Y CAGR | -9.4% | 47.2% | 8.1% | NM- | 14.6% | 43.4% | ||
Latest Twelve Months | 5.0% | -26.2% | 11.1% | 99.4% | 79.0% | 100.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 8.3% | 9.9% | 10.1% | -6.7% | 4.2% | 3.9% | ||
Prior Fiscal Year | 7.0% | 12.9% | 15.2% | 6.4% | 0.3% | 3.9% | ||
Latest Fiscal Year | 6.5% | 11.0% | 14.8% | 13.3% | 4.4% | 5.3% | ||
Latest Twelve Months | 6.7% | 8.7% | 15.3% | 14.0% | 4.7% | 5.3% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 13.4x | 7.9x | 21.0x | 4.4x | 3.7x | 7.8x | ||
Price / LTM Sales | 1.2x | 1.3x | 1.7x | 1.6x | 0.7x | 0.7x | ||
LTM P/E Ratio | 18.2x | 15.0x | 11.1x | 11.2x | 14.4x | 12.3x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 11.1x | 14.4x | 18.2x | |||||
Historical LTM P/E Ratio | 10.9x | 12.3x | 13.9x | |||||
Selected P/E Multiple | 13.2x | 13.9x | 14.6x | |||||
(x) LTM Net Income | 239 | 239 | 239 | |||||
(=) Equity Value | 3,161 | 3,328 | 3,494 | |||||
(/) Shares Outstanding | 20.0 | 20.0 | 20.0 | |||||
Implied Value Range | 158.06 | 166.38 | 174.70 | |||||
FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 158.06 | 166.38 | 174.70 | 149.50 | ||||
Upside / (Downside) | 5.7% | 11.3% | 16.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 5878 | 7388 | PST | 717 | 7325 | 6028 | |
Value of Common Equity | 1,021 | 45,346 | 23,756 | 4,299 | 6,125 | 2,990 | |
(/) Shares Outstanding | 25.0 | 23.0 | 1,294.6 | 361.7 | 8.2 | 20.0 | |
Implied Stock Price | 40.80 | 1,974.00 | 18.35 | 11.89 | 747.00 | 149.50 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 8.43 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 40.80 | 1,974.00 | 18.35 | 1.41 | 747.00 | 149.50 | |
Trading Currency | TWD | JPY | EUR | EUR | JPY | TWD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 8.43 | 1.00 | 1.00 |