¨h¡B ¥ø·~µû»ù»P§ë¸ê«Øij
1¡B¥ø·~µû»ùªº«eÃD-¿ï¥X¨ã§ë¸ê»ùȪº¤½¥q
(1) ¬Õ¾l«~½è¤ÀªR
®Ú¾Ú¤U¦C(a)¡B(b)»P(c)µ¥¤T¶µ«ü¼Ð°µ¤ÀªR¡A¥H¼s¹F»P¤¯Ä_¬Õ¾l«~½è³Ì¨Î
(a) ·~¥~¦¬¯q¤ñ²v¡G¤@½uµ§°O«¬¹q¸£¼t°Ó2000¦~ªº·~¥~·l¯q¤ñ²v§¡¸û1999¦~¼W¥[¡A¨ä¤¤¡A¥HµØ¦tªº12.97%¡B¼s¹Fªº20.76%¤Î¤¯Ä_ªº24.62%¬°³Ì§C¡A¦Ó§»¹q¥HÂà§ë¸ê»P³B¤ÀÂà§ë¸ê¦¬¯q¨Ï¨ä¥h¦~ªº·~¥~¦¬¯q²v°ª¹F88.46%¡A¨ä¬Õ¾l«~½èÂà®t¡C
(b) ²{ª÷Âà´«¤Ñ¼Æ¡G¥H¤¯Ä_»P¼s¹Fªº¤Ñ¼Æ¬°³Ìµu¡A¬Ò§C©ó25¤Ñªº¤ô·Ç¡C
(c) ¨Ó¦ÛÀç¹B¬¡°Ê²{ª÷»Pµ|«á²b§Q®t²§¡G¥H¥h¦~¸ê®Æ¨Ó°µ¤ñ¸û¡A¥u¦³^·~¹FªºÀç·~²{ª÷¬y¶q¬O°ª©óµ|«á²b§Q¡A¼s¹F¨Ó¦ÛÀç¹B¬¡°Ê²{ª÷±µªñµ|«á²b§Q¡A¬Õ¾l«~½è¨Î¡C§»¹qªº±¡ªp³Ì®t¡C
(2) ¶WÃB³ø¹S²v¤ÀªR
¶WÃB³ø¹S²v¬O§ë¤J¸ê¥»³ø¹S²v¡]ROIC¡GReturn on
Invested Capital¡^´î¥h¥[Åv¥§¡¸êª÷¦¨¥»¡]WACC¡GWeighted Average Cost
of Capital¡^ªº®tÃB¡A¥Nªí¥ø·~¨C§ë¸ê1¤¸¨C¦~ÁȨúªºª÷ÃB¡A°ß¦³¥¿ªº¶WÃB³ø¹S²v¡A¥ø·~¤~¦³¸gÀ窺»ùÈ¡A°ê¤ºµ§°O«¬¹q¸£¼t°Ó¤¤¡A¼s¹F»P¤¯Ä_ªº¶WÃB³ø¹S²v¹F¨â¦ì¼Æ¡C
(3)¤pµ²
¨Ì¾Ú¬Õ¾l«~½è»P¶WÃB³ø¹S²v¨â¶µ«ü¼Ð¤ÀªR¡A¦b°ê¤ºµ§°O«¬¹q¸£»s³y°Ó¤¤¡A¼s¹F»P¤¯Ä_¬°¸û¨ã§ë¸ê»ùȪº¨â®a¤½¥q¡C
2¡B¼s¹F»P¤¯Ä_¨CªÑ§ë¸ê»ù®æ
¥H¤G¶¥¬q§é²{¦Û¥Ñ²{ª÷¬y¶qªk¡]Discounted Free Cash Flow Model¡FDFCF¡^¡A°²³]¦b¼ÖÆ[»P´dÆ[ªº¨âºØª¬ªp¤U¡A¨Dºâ¼s¹F»P¤¯Ä_°ò¥»¦X²zªº¨CªÑ¤W¤U»ù®æ¡C
¦bµ§°O«¬¹q¸£²£·~ªº¦¨ªø²vÁͽw¥B²£·~¦s¦b¤jªÌùÚ¤jÁͶթúÅã¤U¡A¹ï©ó¼s¹F»P¤¯Ä_ªºÀ禬¦¨ªø²vªº¹w¦ô¼Æ¾Ú¤À§O¬°¡G
(a) À禬¦¨ªø²v¡]gi¡^¡G
¥H¼s¹F»P¤¯Ä_¦b°ê¤ºµ§°O«¬¹q¸£²£·~ÀsÀY¦a¦ì¡A¤Îªñ¤T¦~¨Ó°ª¹F33%»P42%ªº¦~½Æ¦X¦¨ªø²v¡A¤Î¤µ¦~¦U¤½¥q©Ò¹w¦ôªºÀ禬¦¨ªø²v¡A¤À§O¬°¸û¥h¦~¦¨ªø57%»P30%¨Ó¬Ý¡A¹w¦ô¼s¹F»P¤¯Ä_²Ä¤@¶¥¬q¡]2002¦~¨ì2004¦~¡^¼ÖÆ[®ÉÀ禬¦¨ªø²v¦U¬°40¢M»P30%¡A´dÆ[±¡ªp¤U«h¦U¬O35%»P25%¡A¨â®a²Ä¤G¶¥¬q(2005¦~¤Î¥H«á)ªº¦¨ªø²v¬Ò¬°10%¡C
(b)¨ä¥L¼Æ¾Ú¤§¹w¦ô¡G
¨Ì¾Ú¾ú¥vªº¸ê®Æ¡A¤Î¤½¥qÀç¹Bµo®i°µ¹w¦ô¡C
(c)¼s¹F¨CªÑ»ùÈ
¦b¼ÖÆ[»P´dÆ[±¡ªp¤U¡A¼s¹Fªº¨CªÑ»ùȤÀ§O¬°138¤¸»P86¤¸¡C
(d)¤¯Ä_¨CªÑ»ùÈ
¦b¼ÖÆ[»P´dÆ[±¡ªp¤U¡A¤¯Ä_ªº¨CªÑ»ùȤÀ§O¬°60.5¤¸»P36.5¤¸¡C
ªþµù¡G¦Upºâ¤½¦¡¡G
¡¯ROIC= NOPLAT§ë¤J¸ê¥»
µ|«á²bÀç·~§Q¼í(NOPLAT¡ANet Operating Profit Less Adjust Tax¡^
µ¥©ó®§«eµ|«e¬Õ¾l¡Ð®§«eµ|«e¬Õ¾lµ|ÃB¡Ï»¼©µµ|tÅܰʼÆ
§ë¤J¸ê¥»¡×²bÀç¹B¸êª÷¡Ï©T©w¸ê²£²bÃB¡Ï¨ä¥L¸ê²£²bÃB
(²bÀç¹B¸êª÷¡×Àç·~¥Î³~ªº¬y°Ê¸ê²£¡Ð¤£¥I®§¬y°Êt¶Å)
¡¯¥[Åv¥§¡¸êª÷¦¨¥»(WACC)=E/A*Ks+D/A*Kd(1-t)
E(Equity)=ªÑªFÅv¯qÁ`ÃB¡F
D(Debt)=t¶ÅÁ`ÃB¡F
A(Assets)=Á`¸ê²£¡F
Kd=t¶Å¸êª÷¦¨¥»¡F
t=¦³®Äµ|²v¡F
Ks=ªÑªFÅv¯q¸êª÷¦¨¥»¡G
Ks=Rf+£](Rm - Rf )
Rf=µL·ÀI§Q²v(¥xÆW10¦~´Á¤½¶ÅȧQ²v4.584%)
Rm=¥«³õ¥§¡³ø¹S²v(1972¦~¦Ü2000¦~¥xÆWªÑ»ù«ü¼Æ³ø¹S²v24.04%)
£]=¿Å¶q¤½¥q·ÀI¬Û¹ï©ó¥«³õ·ÀIªº«ü¼Ð=(Ri-Rf)/ (Rm-Rf)
¡¯¤G¶¥¬q§é²{¦Û¥Ñ²{ª÷µû»ù¼Ò¦¡ªº¤½¦¡¡G
FCF = «e´ÁÀ禬²bÃBx (1+À禬¦¨ªø²v¡^xÃä»Ú§Q¼í²vx¡]1-µ|²v¡^¡Ð§ë¸ê¤ä¥X¡F
WACC1¡×²Ä¤@¶¥¬qªº¥[Åv¥§¡¸êª÷¦¨¥»¡F
WACC2¡×²Ä¤G¶¥¬qªº¥[Åv¥§¡¸êª÷¦¨¥»¡F
g2¡×¦Û¥Ñ²{ª÷¬y¶qªº¥§¡¦¨ªø²v¡C
Top
|