載入錯誤
看來載入頁面時發生了錯誤.
重新載入
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。
HK
前往
勁減45%
登入
觀察名單
觀點
ProPicks AI
篩選器
數據瀏覽
圖表
已儲存工作
收起
Mader Group Ltd
ASX:MAD
澳洲 / 工業 / 商業服務和用品
貨幣
A$
加入觀察名單
綜觀
股息
財報
模型
財務狀況
比較
穩健度
圖表
市盈率倍數
股價
5.71
AUD
公允價值
5.61
AUD
Metrics
Range
Conclusion
Selected LTM P/E Multiple
19.8x - 21.8x
20.8x
Selected Fwd P/E Multiple
16.3x - 18.1x
17.2x
Fair Value
A$5.33 - A$5.89
A$5.61
Upside
-6.6% - 3.2%
-1.7%
Benchmarks
-
Full Ticker
Downer EDI Limited
-
ASX:DOW
Sugar Terminals Limited
-
NSX:SUG
SG Fleet Group Limited
-
ASX:SGF
Cleanaway Waste Management Limited
-
ASX:CWY
AVADA Group Limited
-
ASX:AVD
Mader Group Limited
-
ASX:MAD
-
-
-
Multiples Valuation: Price / EPS
分享
儲存
股價
5.71
AUD
公允價值
5.61
AUD
看漲
-1.7%
Price / LTM EPS Multiple
Price / Fwd EPS Multiple
Fair Value
Benchmark Editor
Select Price / LTM EPS Ratio
Benchmark Companies
DOW
SUG
SGF
CWY
AVD
MAD
ASX:DOW
NSX:SUG
ASX:SGF
ASX:CWY
ASX:AVD
ASX:MAD
Historical Net Income Growth
5Y CAGR
-26.0%
4.1%
8.2%
5.4%
18.6%
27.6%
3Y CAGR
-31.7%
6.2%
27.1%
2.5%
NM-
37.6%
Latest Twelve Months
114.8%
6.4%
-2.7%
234.1%
-501.4%
15.5%
Historical Net Income Profit Margin
5 Year Average Margin
-0.2%
27.6%
7.9%
3.7%
-3.9%
6.5%
Prior Fiscal Year
-3.5%
27.6%
8.0%
0.6%
-3.2%
6.3%
Latest Fiscal Year
0.5%
28.1%
8.0%
4.2%
0.7%
6.5%
Latest Twelve Months
0.6%
28.1%
7.0%
4.1%
-6.3%
6.4%
Current Trading Multiples
EV / LTM EBITDA
11.4x
5.4x
6.9x
12.0x
6.4x
12.2x
Price / LTM Sales
0.3x
3.2x
1.0x
1.5x
0.1x
1.4x
LTM P/E Ratio
60.4x
11.5x
13.9x
37.3x
-2.4x
22.1x
Low
Mid
High
Benchmark LTM P/E Ratio
-2.4x
13.9x
60.4x
Historical LTM P/E Ratio
9.1x
21.0x
31.7x
Selected P/E Multiple
19.8x
20.8x
21.8x
(x) LTM Net Income
52
52
52
(=) Equity Value
1,031
1,086
1,140
(/) Shares Outstanding
201.9
201.9
201.9
Implied Value Range
5.11
5.38
5.65
FX Rate: AUD/AUD
1.0
1.0
1.0
Market Price
Implied Value Range (Trading Cur)
5.11
5.38
5.65
5.71
Upside / (Downside)
-10.5%
-5.8%
-1.1%
支援算式
Equity Waterfall
Financials
Historical Multiples
Equity Value
Benchmark Companies
(in millions)
DOW
SUG
SGF
CWY
AVD
MAD
Value of Common Equity
3,614
371
1,187
5,890
28
1,153
(/) Shares Outstanding
670.5
360.0
342.0
2,231.0
84.9
201.9
Implied Stock Price
5.39
1.03
3.47
2.64
0.34
5.71
FX Conversion Rate to Trading Currency
1.00
1.00
1.00
1.00
1.00
1.00
Implied Stock Price (Trading Cur)
5.39
1.03
3.47
2.64
0.34
5.71
Trading Currency
AUD
AUD
AUD
AUD
AUD
AUD
FX Rate to Reporting Currency
1.00
1.00
1.00
1.00
1.00
1.00
版權所有。
使用條款
繁體中文
English (UK)
English (India)
English (Canada)
English (Australia)
English (South Africa)
English (Philippines)
Deutsch
Español (España)
Español (México)
Français
Italiano
Nederlands
Português (Portugal)
Polski
Português (Brasil)
Русский
Türkçe
Ελληνικά
Svenska
Suomi
日本語
한국어
简体中文
Bahasa Indonesia
Bahasa Melayu
ไทย
Tiếng Việt
हिंदी