Dimerco Data System Valuation

Q: What is the Fair Price of 5403 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

5403 (NT$108) is trading above our estimate of [[fair value]] (NT$70.82)

Is 5403 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 5403 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5403 (NT$108) is trading above our estimate of fair value (NT$70.82)

Significantly Below Fair Value: 5403 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5403?

Key metric: As 5403 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 5403. This is calculated by dividing 5403's market cap by their current earnings.
What is 5403's PE Ratio?
PE Ratio	15.3x
Earnings	NT$539.75m
Market Cap	NT$8.20b

5403 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.6x
Enterprise Value/EBITDA	11.7x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 5403's PE Ratio compare to its peers?

The above table shows the PE ratio for 5403 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	20.3x
4953 WITS	14.2x	6.0%	NT$8.2b
6811 Acer E-Enabling Service Business	18.8x	13.2%	NT$10.1b
6112 Metaage	30.2x	n/a	NT$9.0b
2453 Syscom Computer Engineering	18x	n/a	NT$5.3b
5403 Dimerco Data System	15.3x	n/a	NT$8.2b

Price-To-Earnings vs Peers: 5403 is good value based on its Price-To-Earnings Ratio (15.3x) compared to the peer average (20.3x).

Price to Earnings Ratio vs Industry

How does 5403's PE Ratio compare vs other companies in the TW IT Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 5403 is good value based on its Price-To-Earnings Ratio (15.3x) compared to the TW IT industry average (20.7x).

Price to Earnings Ratio vs Fair Ratio

What is 5403's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

5403 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	15.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 5403's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

CTCI Advanced Systems

NT$5.1b

Provides system integration services to the hydrocarbon, power, industry, transportation, and high technology markets in Taiwan and internationally.

5209

NT$178.50

2.0%

9.5%

Interactive Digital Technologies

NT$4.1b

Provides telecom, media, information technology and cloud, and geographical information system related professional consulting and implementation services in Taiwan.

6486

NT$85.40

0.6%

20.6%

Genesis Technology

NT$8.2b

Provides information system integration services and solutions in Taiwan.

6221

NT$65.80

-0.3%

29.0%