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 | -99.4x - -109.9x | -104.6x |
| Selected Fwd P/E Multiple | 8.7x - 9.6x | 9.1x |
| Fair Value | EGP 2.57 - EGP 2.84 | EGP 2.70 |
| Upside | -12.6% - -3.4% | -8.0% |
| Benchmarks | - | Full Ticker |
| AJWA For Food Industries Co. Egypt | - | CASE:AJWA |
| Delta Sugar Company | - | CASE:SUGR |
| Egypt for Poultry | - | CASE:EPCO |
| Juhayna Food Industries S.A.E. | - | CASE:JUFO |
| Atlas for Investment & Food Industries | - | CASE:ALRA |
| The Arab Dairy Products Co. | - | CASE:ADPC |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AJWA | SUGR | EPCO | JUFO | ALRA | ADPC | |||
| CASE:AJWA | CASE:SUGR | CASE:EPCO | CASE:JUFO | CASE:ALRA | CASE:ADPC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 96.9% | NM- | 52.8% | NM- | 35.1% | ||
| 3Y CAGR | NM- | 119.7% | NM- | 73.2% | NM- | NM- | ||
| Latest Twelve Months | 51.0% | 2.2% | 43.4% | 141.9% | -664.5% | -105.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.3% | 12.7% | -282.6% | 6.9% | -6.4% | 0.8% | ||
| Prior Fiscal Year | 1.5% | 15.5% | -36.4% | 5.9% | -5.4% | 5.6% | ||
| Latest Fiscal Year | 1.6% | 17.4% | -77.6% | 11.3% | -0.8% | 2.9% | ||
| Latest Twelve Months | 5.5% | 15.1% | -74.7% | 10.0% | -9.3% | -0.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.6x | 4.3x | -24.5x | 7.0x | 439.0x | 10.0x | ||
| Price / LTM Sales | 1.6x | 0.9x | 35.9x | 1.0x | 32.7x | 0.5x | ||
| LTM P/E Ratio | 28.4x | 6.3x | -48.1x | 10.4x | -353.9x | -174.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -353.9x | 6.3x | 28.4x | |||||
| Historical LTM P/E Ratio | -477.4x | -10.3x | 9.3x | |||||
| Selected P/E Multiple | -99.4x | -104.6x | -109.9x | |||||
| (x) LTM Net Income | (8) | (8) | (8) | |||||
| (=) Equity Value | 837 | 881 | 925 | |||||
| (/) Shares Outstanding | 500.0 | 500.0 | 500.0 | |||||
| Implied Value Range | 1.67 | 1.76 | 1.85 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.67 | 1.76 | 1.85 | 2.94 | ||||
| Upside / (Downside) | -43.0% | -40.0% | -37.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AJWA | SUGR | EPCO | JUFO | ALRA | ADPC | |
| Value of Common Equity | 2,567 | 7,373 | 293 | 26,642 | 1,342 | 1,470 | |
| (/) Shares Outstanding | 20.1 | 142.2 | 42.6 | 941.4 | 651.3 | 500.0 | |
| Implied Stock Price | 127.72 | 51.85 | 6.89 | 28.30 | 2.06 | 2.94 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 127.72 | 51.85 | 6.89 | 28.30 | 2.06 | 2.94 | |
| Trading Currency | EGP | EGP | EGP | EGP | EGP | EGP | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |