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 | 3.3x - 3.6x | 3.4x |
| Historical Pb Multiple | 2.0x - 3.4x | 2.5x |
| Fair Value | EGP 1.60 - EGP 1.76 | EGP 1.68 |
| Upside | -37.1% - -30.5% | -33.8% |
| Benchmarks | - | Full Ticker |
| Trans Oceans Tours | - | CASE:TRTO |
| Remco Tourism Villages Construction | - | CASE:RTVC |
| Pyramisa Hotels & Resorts | - | CASE:PHTV |
| Misr Hotels Company | - | CASE:MHOT |
| El Wadi for International and Investment Development SAE | - | CASE:ELWA |
| Marsa Marsa Alam For Tourism Development SAE | - | CASE:MMAT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TRTO | RTVC | PHTV | MHOT | ELWA | MMAT | |||
| CASE:TRTO | CASE:RTVC | CASE:PHTV | CASE:MHOT | CASE:ELWA | CASE:MMAT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 47.9% | 66.7% | 74.0% | 52.5% | -45.7% | NM- | ||
| 3Y CAGR | 127.2% | NM- | 114.4% | NM- | -58.9% | NM- | ||
| Latest Twelve Months | 206.5% | 257.1% | 140.3% | 14.5% | -1513.2% | -5734.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 44.1% | -46.9% | 22.2% | 21.0% | 36.0% | NA | ||
| Prior Fiscal Year | 18.8% | -171.3% | 26.3% | 84.0% | -11.8% | NA | ||
| Latest Fiscal Year | 55.2% | 47.2% | 29.6% | 101.1% | 5.9% | NA | ||
| Latest Twelve Months | 53.6% | 47.2% | 31.1% | 78.5% | -273.2% | NA | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.8% | -44.2% | 15.6% | 41.8% | 1.0% | -5.5% | ||
| Prior Fiscal Year | 3.8% | -685.3% | 29.9% | 93.5% | -0.7% | 1.5% | ||
| Latest Twelve Months | 18.3% | 144.2% | 49.1% | 55.4% | -7.6% | -14.5% | ||
| Next Fiscal Year | 7.9% | 51.1% | 39.0% | 49.1% | 0.3% | #NUM! | ||
| Two Fiscal Years Forward | 14.2% | 61.2% | 36.5% | 41.2% | 0.6% | #NUM! | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 6.1x | 0.1x | 1.3x | 6.0x | 31.8x | NA | ||
| Price / LTM EPS | 11.3x | 0.3x | 4.2x | 7.6x | -11.6x | -31.9x | ||
| Price / Book | 1.9x | 0.2x | 1.6x | 3.6x | 1.0x | 5.2x | ||
| Price / Fwd Book | 1.8x | 0.1x | 1.2x | 3.2x | 0.8x | 4.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 1.6x | 3.6x | |||||
| Historical P/B Ratio | 2.0x | 2.5x | 3.4x | |||||
| Selected P/B Multiple | 3.3x | 3.4x | 3.6x | |||||
| (x) Book Value | 25 | 25 | 25 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TRTO | RTVC | PHTV | MHOT | ELWA | MMAT | |
| Value of Common Equity | 170 | 844 | 3,098 | 11,092 | 231 | 127 | |
| (/) Shares Outstanding | 100.0 | 246.8 | 27.4 | 396.0 | 182.0 | 50.0 | |
| Implied Stock Price | 1.70 | 3.42 | 112.90 | 28.01 | 1.27 | 2.54 | |
| FX Conversion Rate to Trading Currency | 48.67 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.04 | 3.42 | 112.90 | 28.01 | 1.27 | 2.54 | |
| Trading Currency | USD | EGP | EGP | EGP | EGP | EGP | |
| FX Rate to Reporting Currency | 48.67 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |