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 | 286.2x - 316.4x | 301.3x |
| Selected Fwd P/E Multiple | 31.2x - 34.4x | 32.8x |
| Fair Value | EGP 3.24 - EGP 3.58 | EGP 3.41 |
| Upside | -18.8% - -10.3% | -14.5% |
| Benchmarks | - | Full Ticker |
| Cairo Oil & Soap Company | - | CASE:COSG |
| Ismailia / Misr Poultry Company S.A.E | - | CASE:ISMA |
| AlKhair River for Development Agricultural Investment and Environmental Services | - | CASE:KRDI |
| Delta Sugar Company | - | CASE:SUGR |
| The Arab Dairy Products Co. | - | CASE:ADPC |
| Extracted Oil & Derivatives Co. | - | CASE:ZEOT |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| COSG | ISMA | KRDI | SUGR | ADPC | ZEOT | |||
| CASE:COSG | CASE:ISMA | CASE:KRDI | CASE:SUGR | CASE:ADPC | CASE:ZEOT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 96.9% | 35.1% | -16.2% | ||
| 3Y CAGR | NM- | 386.3% | 19.7% | 119.7% | NM- | NM- | ||
| Latest Twelve Months | 124.0% | 598.6% | 35.9% | 2.2% | -105.1% | -92.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -87.9% | -195.9% | 23.2% | 12.7% | 0.8% | 0.3% | ||
| Prior Fiscal Year | 3.2% | -400.0% | 18.7% | 15.5% | 5.6% | 0.7% | ||
| Latest Fiscal Year | 11.0% | 66.5% | 18.6% | 17.4% | 2.9% | 0.2% | ||
| Latest Twelve Months | 9.0% | 80.3% | 17.6% | 15.1% | -0.3% | 0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.6x | 23.1x | 13.9x | 4.3x | 10.1x | 143.9x | ||
| Price / LTM Sales | 1.1x | 17.7x | 3.7x | 0.9x | 0.5x | 0.2x | ||
| LTM P/E Ratio | 12.6x | 22.0x | 20.9x | 6.2x | -176.9x | 445.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -176.9x | 12.6x | 22.0x | |||||
| Historical LTM P/E Ratio | -245.1x | 17.8x | 2697.1x | |||||
| Selected P/E Multiple | 286.2x | 301.3x | 316.4x | |||||
| (x) LTM Net Income | 2 | 2 | 2 | |||||
| (=) Equity Value | 512 | 539 | 566 | |||||
| (/) Shares Outstanding | 200.0 | 200.0 | 200.0 | |||||
| Implied Value Range | 2.56 | 2.70 | 2.83 | |||||
| FX Rate: EGP/EGP | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.56 | 2.70 | 2.83 | 3.99 | ||||
| Upside / (Downside) | -35.8% | -32.4% | -29.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COSG | ISMA | KRDI | SUGR | ADPC | ZEOT | |
| Value of Common Equity | 1,061 | 1,138 | 1,098 | 7,320 | 1,490 | 798 | |
| (/) Shares Outstanding | 3,120.0 | 89.9 | 2,000.0 | 142.2 | 500.0 | 200.0 | |
| Implied Stock Price | 0.34 | 12.67 | 0.55 | 51.48 | 2.98 | 3.99 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.34 | 12.67 | 0.55 | 51.48 | 2.98 | 3.99 | |
| 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 | |