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 | -35.0x - -38.7x | -36.9x |
| Selected Fwd P/E Multiple | -2.6x - -2.8x | -2.7x |
| Fair Value | د.إ 3.47 - د.إ 3.83 | د.إ 3.65 |
| Upside | -7.5% - 2.3% | -2.6% |
| Benchmarks | - | Full Ticker |
| Abu Dhabi Ship Building PJSC | - | ADX:ADSB |
| Environmental Tectonics Corporation | - | OTCPK:ETCC |
| TAT Technologies Ltd. | - | TASE:TATT |
| Astronics Corporation | - | NasdaqGS:ATRO |
| Modon Holding PSC | - | ADX:MODON |
| Al Seer Marine Supplies and Equipment Company PJSC | - | ADX:ASM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADSB | ETCC | TATT | ATRO | MODON | ASM | |||
| ADX:ADSB | OTCPK:ETCC | TASE:TATT | NasdaqGS:ATRO | ADX:MODON | ADX:ASM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 50.2% | NM- | 120.3% | NM- | ||
| 3Y CAGR | 91.4% | 93.4% | NM- | NM- | 284.9% | NM- | ||
| Latest Twelve Months | 24.0% | 206.1% | 88.5% | 68.0% | -68.3% | 95.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.2% | -4.6% | -0.1% | -6.8% | 106.8% | 59.3% | ||
| Prior Fiscal Year | 3.2% | 4.2% | 4.1% | -3.8% | 27.1% | -83.2% | ||
| Latest Fiscal Year | 5.2% | 20.8% | 7.3% | -2.0% | 144.3% | -114.7% | ||
| Latest Twelve Months | 4.1% | 19.4% | 8.2% | -0.5% | 25.5% | -5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.7x | 3.9x | 21.6x | 24.4x | 15.9x | 6.8x | ||
| Price / LTM Sales | 1.2x | 0.3x | 2.9x | 1.6x | 5.6x | 2.7x | ||
| LTM P/E Ratio | 29.4x | 1.3x | 34.9x | -342.5x | 21.9x | -45.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -342.5x | 21.9x | 34.9x | |||||
| Historical LTM P/E Ratio | -9.1x | 1.8x | 9.3x | |||||
| Selected P/E Multiple | -35.0x | -36.9x | -38.7x | |||||
| (x) LTM Net Income | (83) | (83) | (83) | |||||
| (=) Equity Value | 2,908 | 3,062 | 3,215 | |||||
| (/) Shares Outstanding | 1,000.0 | 1,000.0 | 1,000.0 | |||||
| Implied Value Range | 2.91 | 3.06 | 3.21 | |||||
| FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.91 | 3.06 | 3.21 | 3.75 | ||||
| Upside / (Downside) | -22.4% | -18.4% | -14.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADSB | ETCC | TATT | ATRO | MODON | ASM | |
| Value of Common Equity | 1,598 | 17 | 479 | 1,299 | 60,975 | 3,750 | |
| (/) Shares Outstanding | 212.0 | 15.7 | 12.9 | 35.4 | 16,347.1 | 1,000.0 | |
| Implied Stock Price | 7.54 | 1.08 | 37.15 | 36.69 | 3.73 | 3.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.30 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.54 | 1.08 | 124.30 | 36.69 | 3.73 | 3.75 | |
| Trading Currency | AED | USD | ILS | USD | AED | AED | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.30 | 1.00 | 1.00 | 1.00 | |