| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 6753 | 2022 | 6667 | 6664 | 6977 | | 3376 | |
| TWSE:6753 | TWSE:2022 | TPEX:6667 | TPEX:6664 | TPEX:6977 | | TWSE:3376 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 36.2% | -7.0% | 23.8% | 8.2% | NM- | | 2.4% | |
| 3Y CAGR | 31.6% | -9.2% | 27.2% | 14.6% | 12.1% | | 3.2% | |
| Latest Twelve Months | 2.6% | -4.9% | 50.4% | 2.5% | -35.5% | | 32.4% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 14.4% | 2.8% | 9.2% | 26.7% | 9.1% | | 13.1% | |
| Prior Fiscal Year | 16.1% | 4.8% | 14.8% | 25.8% | 12.7% | | 9.0% | |
| Latest Fiscal Year | 19.6% | -2.1% | 13.3% | 31.6% | 6.1% | | 9.4% | |
| Latest Twelve Months | 19.6% | -2.1% | 13.3% | 37.5% | -1.7% | | 9.4% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.69x | 0.87x | 2.64x | 3.22x | 1.41x | | 3.12x | |
| EV / LTM EBIT | 13.7x | -41.0x | 19.8x | 8.6x | -82.3x | | 33.2x | |
| Price / LTM Sales | 2.77x | 0.39x | 2.56x | 4.72x | 1.57x | | 3.59x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.87x | 2.64x | 3.22x | | | | | |
| Historical EV / LTM Revenue | 0.88x | 1.31x | 3.12x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 2.84x | 2.99x | 3.14x | | | | | |
| (x) LTM Revenue | 13,327 | 13,327 | 13,327 | | | | | |
| (=) Implied Enterprise Value | 37,902 | 39,897 | 41,891 | | | | | |
| (-) Non-shareholder Claims * | 6,287 | 6,287 | 6,287 | | | | | |
| (=) Equity Value | 44,189 | 46,184 | 48,178 | | | | | |
| (/) Shares Outstanding | 195.7 | 195.7 | 195.7 | | | | | |
| Implied Value Range | 225.74 | 235.93 | 246.12 | | | | | |
| FX Rate: TWD/TWD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 225.74 | 235.93 | 246.12 | | 244.50 | | | |
| Upside / (Downside) | -7.7% | -3.5% | 0.7% | | | | | |