| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 6418 | 3406 | 6227 | 3023 | 3712 | | 3232 | |
| TPEX:6418 | TWSE:3406 | TPEX:6227 | TWSE:3023 | TWSE:3712 | | TPEX:3232 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -2.6% | 14.0% | 7.4% | 13.1% | 24.9% | | 8.2% | |
| 3Y CAGR | -3.4% | 11.5% | -4.8% | 9.0% | 33.8% | | 15.7% | |
| Latest Twelve Months | -5.4% | -1.3% | 3.8% | 2.7% | 64.8% | | -16.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 2.6% | 21.3% | 4.0% | 11.0% | 3.6% | | 1.7% | |
| Prior Fiscal Year | 5.7% | 18.1% | 4.7% | 10.4% | 5.8% | | 1.8% | |
| Latest Fiscal Year | 4.2% | 19.8% | 4.8% | 10.8% | 6.6% | | 0.7% | |
| Latest Twelve Months | 4.0% | 18.7% | 5.3% | 11.2% | 8.0% | | 1.1% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.69x | 1.64x | 0.82x | 1.54x | 1.77x | | 0.92x | |
| EV / LTM EBIT | 17.2x | 8.8x | 15.5x | 13.7x | 22.2x | | 86.9x | |
| Price / LTM Sales | 0.86x | 1.90x | 0.57x | 1.68x | 0.41x | | 0.99x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.69x | 1.54x | 1.77x | | | | | |
| Historical EV / LTM Revenue | 0.67x | 0.82x | 1.39x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.85x | 0.90x | 0.94x | | | | | |
| (x) LTM Revenue | 1,357 | 1,357 | 1,357 | | | | | |
| (=) Implied Enterprise Value | 1,159 | 1,220 | 1,281 | | | | | |
| (-) Non-shareholder Claims * | 92 | 92 | 92 | | | | | |
| (=) Equity Value | 1,251 | 1,312 | 1,373 | | | | | |
| (/) Shares Outstanding | 46.6 | 46.6 | 46.6 | | | | | |
| Implied Value Range | 26.87 | 28.18 | 29.49 | | | | | |
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 26.87 | 28.18 | 29.49 | | 28.75 | | | |
| Upside / (Downside) | -6.5% | -2.0% | 2.6% | | | | | |