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 | -75.3x - -83.2x | -79.2x |
| Selected Fwd P/E Multiple | -36.5x - -40.4x | -38.4x |
| Fair Value | NT$ 20.36 - NT$ 22.51 | NT$ 21.44 |
| Upside | -5.1% - 4.9% | -0.1% |
| Benchmarks | - | Full Ticker |
| GOMAJI Corp., LTD | 847,200.0% | TPEX:8472 |
| United Recommend International Co., Ltd. | 532,100.0% | TPEX:5321 |
| Les Enphants Co., Ltd. | 291,100.0% | TWSE:2911 |
| Newretail Co., Ltd | 308,500.0% | TPEX:3085 |
| Hotai Motor Co.,Ltd. | 220,700.0% | TWSE:2207 |
| Lifestyle Global Enterprise Inc. | 806,600.0% | TPEX:8066 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8472 | 5321 | 2911 | 3085 | 2207 | 8066 | |||
| TPEX:8472 | TPEX:5321 | TWSE:2911 | TPEX:3085 | TWSE:2207 | TPEX:8066 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -48.5% | NM- | NM- | 11.7% | NM- | ||
| 3Y CAGR | NM- | -75.5% | NM- | NM- | 8.1% | NM- | ||
| Latest Twelve Months | 14.9% | 2792.8% | 4.8% | -36.4% | -20.2% | -120.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.8% | 2.7% | -12.7% | -62.2% | 5.3% | 1.5% | ||
| Prior Fiscal Year | -13.3% | 2.5% | -17.2% | -69.3% | 8.2% | 0.4% | ||
| Latest Fiscal Year | -23.3% | 0.0% | -15.2% | -128.1% | 7.3% | -0.1% | ||
| Latest Twelve Months | -20.0% | 1.3% | -17.4% | -150.5% | 6.6% | -0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -20.6x | 18.5x | -6.1x | -16.9x | 12.2x | 18.1x | ||
| Price / LTM Sales | 2.7x | 0.6x | 0.2x | 25.2x | 1.1x | 0.1x | ||
| LTM P/E Ratio | -13.8x | 48.1x | -1.1x | -16.7x | 16.5x | -105.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.7x | -1.1x | 48.1x | |||||
| Historical LTM P/E Ratio | 14.7x | 23.2x | 1101.0x | |||||
| Selected P/E Multiple | -75.3x | -79.2x | -83.2x | |||||
| (x) LTM Net Income | (6) | (6) | (6) | |||||
| (=) Equity Value | 451 | 475 | 498 | |||||
| (/) Shares Outstanding | 29.6 | 29.6 | 29.6 | |||||
| Implied Value Range | 15.21 | 16.02 | 16.82 | |||||
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.21 | 16.02 | 16.82 | 21.45 | ||||
| Upside / (Downside) | -29.1% | -25.3% | -21.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8472 | 5321 | 2911 | 3085 | 2207 | 8066 | |
| Value of Common Equity | 887 | 2,085 | 515 | 1,153 | 314,206 | 636 | |
| (/) Shares Outstanding | 17.7 | 53.2 | 105.1 | 69.0 | 557.1 | 29.6 | |
| Implied Stock Price | 50.00 | 39.20 | 4.90 | 16.70 | 564.00 | 21.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50.00 | 39.20 | 4.90 | 16.70 | 564.00 | 21.45 | |
| 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 | |