看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -1.9x - -2.1x | -2.0x |
| Selected Fwd P/E Multiple | -2.1x - -2.3x | -2.2x |
| Fair Value | د.إ 3.03 - د.إ 3.35 | د.إ 3.19 |
| Upside | -21.8% - -13.6% | -17.7% |
| Benchmarks | - | Full Ticker |
| Abu Dhabi Ship Building PJSC | - | ADX:ADSB |
| Modon Holding PSC | - | ADX:MODON |
| Environmental Tectonics Corporation | - | OTCPK:ETCC |
| Bet Shemesh Engines Holdings (1997) Ltd | - | TASE:BSEN |
| DEFSEC Technologies Inc. | - | TSXV:DFSC |
| Al Seer Marine Supplies and Equipment Company PJSC | - | ADX:ASM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADSB | MODON | ETCC | BSEN | DFSC | ASM | |||
| ADX:ADSB | ADX:MODON | OTCPK:ETCC | TASE:BSEN | TSXV:DFSC | ADX:ASM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 120.3% | NM- | 17.4% | NM- | NM- | ||
| 3Y CAGR | 91.4% | 284.9% | 93.4% | NM- | NM- | NM- | ||
| Latest Twelve Months | 36.8% | 3834.1% | 206.1% | -37.8% | 14.2% | -43.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | 109.2% | -4.6% | 9.1% | -789.6% | 70.0% | ||
| Prior Fiscal Year | 3.2% | 27.1% | 4.2% | 28.6% | -753.9% | -83.2% | ||
| Latest Fiscal Year | 5.2% | 144.3% | 20.8% | 14.1% | -494.4% | -114.7% | ||
| Latest Twelve Months | 4.5% | 144.3% | 19.4% | 14.9% | -276.7% | -114.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.2x | 51.0x | 4.2x | 25.1x | 0.1x | 32.3x | ||
| Price / LTM Sales | 1.2x | 9.6x | 0.3x | 5.7x | 1.1x | 3.0x | ||
| LTM P/E Ratio | 26.2x | 6.7x | 1.5x | 37.9x | -0.4x | -2.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -0.4x | 6.7x | 37.9x | |||||
| Historical LTM P/E Ratio | -9.1x | 1.5x | 9.3x | |||||
| Selected P/E Multiple | -1.9x | -2.0x | -2.1x | |||||
| (x) LTM Net Income | (1,469) | (1,469) | (1,469) | |||||
| (=) Equity Value | 2,741 | 2,885 | 3,029 | |||||
| (/) Shares Outstanding | 1,000.0 | 1,000.0 | 1,000.0 | |||||
| Implied Value Range | 2.74 | 2.88 | 3.03 | |||||
| FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.74 | 2.88 | 3.03 | 3.87 | ||||
| Upside / (Downside) | -29.2% | -25.5% | -21.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADSB | MODON | ETCC | BSEN | DFSC | ASM | |
| Value of Common Equity | 1,723 | 62,773 | 19 | 1,529 | 3 | 3,870 | |
| (/) Shares Outstanding | 212.0 | 16,347.1 | 15.7 | 8.7 | 0.5 | 1,000.0 | |
| Implied Stock Price | 8.13 | 3.84 | 1.23 | 174.82 | 6.16 | 3.87 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.30 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.13 | 3.84 | 1.23 | 585.50 | 6.16 | 3.87 | |
| Trading Currency | AED | AED | USD | ILS | CAD | AED | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.30 | 1.00 | 1.00 | |