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 | 2.6x - 2.9x | 2.8x |
| Historical Pb Multiple | 0.4x - 4.5x | 4.0x |
| Fair Value | NT$ 53.80 - NT$ 59.47 | NT$ 56.63 |
| Upside | -18.6% - -10.0% | -14.3% |
| Benchmarks | - | Full Ticker |
| AIC Inc. | 369,300.0% | TPEX:3693 |
| Transcend Information, Inc. | 245,100.0% | TWSE:2451 |
| AAEON Technology Inc. | 657,900.0% | TWSE:6579 |
| ASROCK Incorporation | 351,500.0% | TWSE:3515 |
| Jess-link Products Co., Ltd. | 619,700.0% | TWSE:6197 |
| BASO Precision Optics Co., LTD | 651,700.0% | TPEX:6517 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 3693 | 2451 | 6579 | 3515 | 6197 | 6517 | |||
| TPEX:3693 | TWSE:2451 | TWSE:6579 | TWSE:3515 | TWSE:6197 | TPEX:6517 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 113.3% | 6.0% | 11.9% | 16.6% | 29.7% | 78.9% | ||
| 3Y CAGR | 109.3% | -3.0% | 28.9% | -18.5% | 41.6% | 22.6% | ||
| Latest Twelve Months | -7.3% | -44.8% | -46.2% | 29.8% | 5.9% | -49.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.6% | 17.9% | 12.0% | 7.8% | 11.6% | 17.0% | ||
| Prior Fiscal Year | 10.6% | 18.9% | 12.0% | 4.8% | 12.8% | 23.1% | ||
| Latest Fiscal Year | 12.7% | 23.0% | 13.5% | 5.0% | 15.7% | 22.5% | ||
| Latest Twelve Months | 10.6% | 14.1% | 7.2% | 4.1% | 13.3% | 11.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 21.0% | 11.2% | 8.9% | 19.2% | 17.8% | 20.5% | ||
| Prior Fiscal Year | 37.5% | 10.2% | 10.4% | 11.3% | 19.8% | 21.3% | ||
| Latest Twelve Months | 25.1% | 8.6% | 5.7% | 18.3% | 25.1% | 9.5% | ||
| Next Fiscal Year | 18.4% | 10.6% | 13.0% | 19.9% | 28.5% | 17.1% | ||
| Two Fiscal Years Forward | 16.6% | 10.6% | 12.6% | 26.3% | 29.7% | 15.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 4.2x | 2.7x | 0.9x | 2.8x | 3.8x | ||
| Price / LTM EPS | 10.4x | 29.9x | 37.4x | 22.0x | 20.7x | 34.5x | ||
| Price / Book | 2.1x | 2.6x | 2.2x | 3.8x | 5.0x | 3.2x | ||
| Price / Fwd Book | 1.8x | 2.5x | 1.9x | 3.3x | 3.8x | 2.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.1x | 2.6x | 5.0x | |||||
| Historical P/B Ratio | 0.4x | 4.0x | 4.5x | |||||
| Selected P/B Multiple | 2.6x | 2.8x | 2.9x | |||||
| (x) Book Value | 627 | 627 | 627 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 3693 | 2451 | 6579 | 3515 | 6197 | 6517 | |
| Value of Common Equity | 10,189 | 48,670 | 20,080 | 34,349 | 20,083 | 2,021 | |
| (/) Shares Outstanding | 43.0 | 430.7 | 169.5 | 123.6 | 122.1 | 30.6 | |
| Implied Stock Price | 237.00 | 113.00 | 118.50 | 278.00 | 164.50 | 66.10 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 237.00 | 113.00 | 118.50 | 278.00 | 164.50 | 66.10 | |
| 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 | |