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 | 79.3x - 87.7x | 83.5x |
| Fair Value | EGP 46.01 - EGP 50.85 | EGP 48.43 |
| Upside | -47.6% - -42.1% | -44.8% |
| Benchmarks | - | Full Ticker |
| Cairo Poultry Company S.A.E. | - | CASE:POUL |
| Arabian Food Industries Company (DOMTY) - S.A.E | - | CASE:DOMT |
| International Company for Agricultural Crops | - | CASE:IFAP |
| Mansoura Poultry co.S.A.E | - | CASE:MPCO |
| Cairo Oil & Soap Company | - | CASE:COSG |
| South Cairo and Giza Flour Mills and Bakeries Company | - | CASE:SCFM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| POUL | DOMT | IFAP | MPCO | COSG | SCFM | |||
| CASE:POUL | CASE:DOMT | CASE:IFAP | CASE:MPCO | CASE:COSG | CASE:SCFM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 26.2% | 34.5% | 241.9% | NM- | NM- | ||
| 3Y CAGR | NM- | 90.3% | 178.5% | 547.2% | NM- | NM- | ||
| Latest Twelve Months | -123.2% | -25.3% | 16.7% | 54.2% | 124.0% | -159.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 4.8% | 17.9% | 7.0% | -87.9% | -8.1% | ||
| Prior Fiscal Year | 1.8% | 4.9% | 18.6% | 21.6% | 3.2% | 17.0% | ||
| Latest Fiscal Year | 0.0% | 4.4% | 23.8% | 20.2% | 11.0% | 1.6% | ||
| Latest Twelve Months | -0.3% | 3.2% | 26.2% | 19.9% | 9.0% | -13.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.3x | 7.5x | 96.4x | 5.4x | 24.4x | -3.4x | ||
| Price / LTM Sales | 0.6x | 0.6x | 4.0x | 1.3x | 1.1x | 2.2x | ||
| LTM P/E Ratio | -184.9x | 20.5x | 15.2x | 6.4x | 12.4x | -15.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -184.9x | 12.4x | 20.5x | |||||
| Historical LTM P/E Ratio | -3.3x | -2.0x | 6.5x | |||||
| Selected P/E Multiple | -7.8x | -8.2x | -8.6x | |||||
| (x) LTM Net Income | (34) | (34) | (34) | |||||
| (=) Equity Value | 263 | 277 | 291 | |||||
| (/) Shares Outstanding | 6.0 | 6.0 | 6.0 | |||||
| Implied Value Range | 43.85 | 46.16 | 48.47 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 43.85 | 46.16 | 48.47 | 87.81 | ||||
| Upside / (Downside) | -50.1% | -47.4% | -44.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | POUL | DOMT | IFAP | MPCO | COSG | SCFM | |
| Value of Common Equity | 9,154 | 5,963 | 7,277 | 1,100 | 1,048 | 527 | |
| (/) Shares Outstanding | 479.0 | 282.6 | 380.0 | 625.0 | 3,120.0 | 6.0 | |
| Implied Stock Price | 19.11 | 21.10 | 19.15 | 1.76 | 0.34 | 87.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 19.11 | 21.10 | 19.15 | 1.76 | 0.34 | 87.81 | |
| 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 | |