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 Pb Multiple | 2.5x - 2.8x | 2.6x |
| Historical Pb Multiple | 1.7x - 4.3x | 2.6x |
| Fair Value | lei 35.45 - lei 39.19 | lei 37.32 |
| Upside | -12.5% - -3.2% | -7.8% |
| Benchmarks | - | Full Ticker |
| Hellenic Exchanges - Athens Stock Exchange S.A. | - | ATSE:EXAE |
| Gielda Papierów Wartosciowych w Warszawie S.A. | - | WSE:GPW |
| Deutsche Börse AG | - | DB:DB1 |
| Bulgarian Stock Exchange AD | - | BUL:BSE |
| Euronext N.V. | - | ENXTPA:ENX |
| Bursa de Valori Bucuresti SA | - | BVB:BVB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| EXAE | GPW | DB1 | BSE | ENX | BVB | |||
| ATSE:EXAE | WSE:GPW | DB:DB1 | BUL:BSE | ENXTPA:ENX | BVB:BVB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.3% | 4.5% | 14.2% | 43.6% | 21.4% | 15.4% | ||
| 3Y CAGR | 28.3% | -2.7% | 17.2% | 36.8% | 12.3% | 26.6% | ||
| Latest Twelve Months | 33.4% | -4.7% | 10.1% | 38.5% | 9.7% | -60.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.1% | 36.1% | 29.4% | 50.0% | 34.7% | 17.8% | ||
| Prior Fiscal Year | 28.8% | 35.1% | 28.3% | 70.5% | 34.8% | 29.8% | ||
| Latest Fiscal Year | 33.3% | 32.0% | 27.7% | 88.2% | 36.0% | 16.7% | ||
| Latest Twelve Months | 34.5% | 32.0% | 27.5% | 97.3% | 36.3% | 13.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.4% | 15.7% | 18.7% | 28.8% | 17.6% | 10.5% | ||
| Prior Fiscal Year | 12.6% | 15.4% | 19.0% | 42.5% | 13.1% | 20.7% | ||
| Latest Twelve Months | 16.4% | 14.1% | 19.6% | 42.5% | 14.7% | 7.9% | ||
| Next Fiscal Year | 20.3% | 17.3% | 17.6% | 31.3% | 16.8% | 9.1% | ||
| Two Fiscal Years Forward | 20.1% | 15.5% | 17.0% | 24.8% | 17.1% | 18.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.7x | 4.9x | 6.4x | 5.9x | 8.7x | 4.4x | ||
| Price / LTM EPS | 22.4x | 15.2x | 23.3x | 6.0x | 23.9x | 33.3x | ||
| Price / Book | 3.5x | 2.1x | 4.4x | 2.1x | 3.5x | 2.7x | ||
| Price / Fwd Book | 3.5x | 2.0x | 3.9x | 1.8x | 3.3x | 3.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.1x | 3.5x | 4.4x | |||||
| Historical P/B Ratio | 1.7x | 2.6x | 4.3x | |||||
| Selected P/B Multiple | 2.5x | 2.6x | 2.8x | |||||
| (x) Book Value | 125 | 125 | 125 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EXAE | GPW | DB1 | BSE | ENX | BVB | |
| Value of Common Equity | 418 | 2,258 | 46,222 | 115 | 14,664 | 357 | |
| (/) Shares Outstanding | 57.9 | 42.0 | 183.3 | 12.9 | 102.8 | 8.8 | |
| Implied Stock Price | 7.23 | 53.80 | 252.20 | 8.90 | 142.70 | 40.50 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.23 | 53.80 | 252.20 | 8.90 | 142.70 | 40.50 | |
| Trading Currency | EUR | PLN | EUR | BGN | EUR | RON | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |