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 | 7.8x - 8.6x | 8.2x |
| Selected Fwd P/E Multiple | 14.4x - 15.9x | 15.2x |
| Fair Value | COP 181.77 - COP 200.90 | COP 191.34 |
| Upside | 6.3% - 17.5% | 11.9% |
| Benchmarks | - | Full Ticker |
| Constructora Conconcreto S.A. | - | BVC:CONCONCRET |
| Construcciones El Condor S.A. | - | BVC:ELCONDOR |
| Amos Luzon Development and Energy Group Ltd | - | TASE:LUZN |
| El-Saeed Company for Contracting and Real Estate Investment "SCCD" (S.A.E.) | - | CASE:UEGC |
| Grupo Mexicano de Desarrollo, S.A.B. | - | OTCPK:GMXD.F |
| Construcciones Civiles S.A. | - | BVC:CONCIVILES |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CONCONCRET | ELCONDOR | LUZN | UEGC | GMXD.F | CONCIVILES | |||
| BVC:CONCONCRET | BVC:ELCONDOR | TASE:LUZN | CASE:UEGC | OTCPK:GMXD.F | BVC:CONCIVILES | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -48.9% | 16.3% | 18.8% | -2.3% | ||
| 3Y CAGR | NM- | NM- | -68.7% | 4.4% | 28.5% | -20.9% | ||
| Latest Twelve Months | -3263.8% | 19.3% | -101.3% | -23.7% | 93.4% | 31.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.9% | -7.1% | 7.0% | 5.6% | 19.0% | 3.8% | ||
| Prior Fiscal Year | 0.1% | -28.7% | 11.8% | 4.4% | 6.6% | 2.6% | ||
| Latest Fiscal Year | -19.9% | -14.2% | 0.3% | 4.3% | 12.7% | 2.3% | ||
| Latest Twelve Months | -20.0% | -16.6% | -0.2% | 5.3% | 12.2% | 4.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.4x | 67.1x | 28.4x | 4.9x | 2.2x | 1.1x | ||
| Price / LTM Sales | 0.7x | 0.2x | 1.4x | 0.4x | 0.3x | 0.3x | ||
| LTM P/E Ratio | -3.4x | -1.4x | -725.0x | 7.8x | 2.6x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -725.0x | -1.4x | 7.8x | |||||
| Historical LTM P/E Ratio | 4.7x | 7.7x | 22.0x | |||||
| Selected P/E Multiple | 7.8x | 8.2x | 8.6x | |||||
| (x) LTM Net Income | 2,296 | 2,296 | 2,296 | |||||
| (=) Equity Value | 17,941 | 18,885 | 19,829 | |||||
| (/) Shares Outstanding | 96.0 | 96.0 | 96.0 | |||||
| Implied Value Range | 186.88 | 196.72 | 206.55 | |||||
| FX Rate: COP/COP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 186.88 | 196.72 | 206.55 | 171.00 | ||||
| Upside / (Downside) | 9.3% | 15.0% | 20.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CONCONCRET | ELCONDOR | LUZN | UEGC | GMXD.F | CONCIVILES | |
| Value of Common Equity | 541,040 | 269,952 | 1,299 | 747 | 1,658 | 16,416 | |
| (/) Shares Outstanding | 1,134.3 | 574.4 | 399.5 | 725.2 | 182.5 | 96.0 | |
| Implied Stock Price | 477.00 | 470.00 | 3.25 | 1.03 | 9.09 | 171.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 18.55 | 1.00 | |
| Implied Stock Price (Trading Cur) | 477.00 | 470.00 | 3.25 | 1.03 | 0.49 | 171.00 | |
| Trading Currency | COP | COP | ILS | EGP | USD | COP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 18.55 | 1.00 | |