Data as of Sep 5, 2026
EPV per share
104.95 USD
Current price
416.67 USD
Margin of safety
-297.0 %
Amounts in TWD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.68 % | 9.68 % | 10.68 % | 11.68 % | 12.68 % |
|---|---|---|---|---|---|
| 48.48 % | 121.74 | 110.46 | 101.29 | 93.69 | 87.28 |
| 49.48 % | 123.99 | 112.48 | 103.12 | 95.36 | 88.83 |
| 50.48 % | 126.25 | 114.50 | 104.95 | 97.04 | 90.37 |
| 51.48 % | 128.50 | 116.52 | 106.78 | 98.71 | 91.91 |
| 52.48 % | 130.75 | 118.54 | 108.61 | 100.39 | 93.46 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in TWD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.68 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
