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 | 2.6x - 2.9x | 2.8x |
Selected Fwd Ps Multiple | 2.7x - 3.0x | 2.8x |
Fair Value | NT$ 37.68 - NT$ 41.65 | NT$ 39.67 |
Upside | -9.2% - 0.4% | -4.4% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Visco Vision Inc. | 678,200.0% | TWSE:6782 |
Pacific Hospital Supply Co., Ltd | 412,600.0% | TPEX:4126 |
SciVision Biotech Inc. | 178,600.0% | TWSE:1786 |
St.Shine Optical Co.,Ltd. | 156,500.0% | TPEX:1565 |
Vizionfocus Inc. | 477,100.0% | TWSE:4771 |
Lagis Enterprise Co., Ltd. | 673,000.0% | TPEX:6730 |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
6782 | 4126 | 1786 | 1565 | 4771 | 6730 | |||
TWSE:6782 | TPEX:4126 | TWSE:1786 | TPEX:1565 | TWSE:4771 | TPEX:6730 | |||
Historical Sales Growth | ||||||||
5Y CAGR | 20.1% | 2.8% | 15.1% | -6.4% | 38.7% | 2.2% | ||
3Y CAGR | 23.2% | 5.1% | 20.4% | -5.6% | 28.4% | 5.0% | ||
Latest Twelve Months | 41.5% | 5.7% | 13.2% | 4.6% | 7.5% | -1.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 17.1% | 18.0% | 25.2% | 16.3% | 21.1% | 13.7% | ||
Prior Fiscal Year | 12.6% | 18.1% | 25.0% | 12.4% | 21.9% | 13.9% | ||
Latest Fiscal Year | 17.3% | 19.1% | 27.4% | 16.4% | 22.3% | 15.0% | ||
Latest Twelve Months | 17.4% | 19.8% | 27.7% | 16.0% | 22.3% | 14.5% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 8.7x | 9.3x | 18.2x | 5.8x | 8.8x | 16.3x | ||
Price / LTM Sales | 2.9x | 2.8x | 7.4x | 1.8x | 3.4x | 2.9x | ||
LTM P/E Ratio | 16.8x | 14.0x | 26.8x | 11.0x | 15.3x | 20.1x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 1.8x | 2.9x | 7.4x | |||||
Historical LTM P/S Ratio | 2.3x | 2.8x | 3.3x | |||||
Selected Price / Sales Multiple | 2.6x | 2.8x | 2.9x | |||||
(x) LTM Sales | 457 | 457 | 457 | |||||
(=) Equity Value | 1,194 | 1,257 | 1,319 | |||||
(/) Shares Outstanding | 32.1 | 32.1 | 32.1 | |||||
Implied Value Range | 37.21 | 39.17 | 41.13 | |||||
FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 37.21 | 39.17 | 41.13 | 41.50 | ||||
Upside / (Downside) | -10.3% | -5.6% | -0.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 6782 | 4126 | 1786 | 1565 | 4771 | 6730 | |
Value of Common Equity | 11,088 | 6,737 | 6,598 | 7,966 | 10,390 | 1,331 | |
(/) Shares Outstanding | 63.0 | 72.6 | 72.2 | 50.4 | 58.0 | 32.1 | |
Implied Stock Price | 176.00 | 92.80 | 91.40 | 158.00 | 179.00 | 41.50 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 176.00 | 92.80 | 91.40 | 158.00 | 179.00 | 41.50 | |
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 |