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 | 14.3x - 15.9x | 15.1x |
| Selected Fwd P/E Multiple | 10.9x - 12.0x | 11.4x |
| Fair Value | .د.م 980.15 - .د.م 1,083 | .د.م 1,032 |
| Upside | -11.3% - -2.0% | -6.6% |
| Benchmarks | - | Full Ticker |
| Crédit Immobilier et Hôtelier, Société Anonyme | - | CBSE:CIH |
| Attijariwafa bank SA | - | CBSE:ATW |
| Bank of Africa | - | CBSE:BOA |
| Banque Centrale Populaire | - | CBSE:BCP |
| Banque Marocaine pour le Commerce et l'Industrie | - | CBSE:BCI |
| Crédit du Maroc S.A. | - | CBSE:CDM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| CIH | ATW | BOA | BCP | BCI | CDM | |||
| CBSE:CIH | CBSE:ATW | CBSE:BOA | CBSE:BCP | CBSE:BCI | CBSE:CDM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.5% | 10.3% | 12.3% | 6.7% | -11.7% | 7.8% | ||
| 3Y CAGR | 13.2% | 22.7% | 19.5% | 32.9% | 18.8% | 5.7% | ||
| Latest Twelve Months | 30.8% | 19.1% | 26.3% | 10.1% | 50.9% | 30.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.2% | 31.9% | 24.9% | 20.5% | 8.3% | 21.0% | ||
| Prior Fiscal Year | 22.6% | 28.9% | 18.7% | 19.9% | 6.1% | 20.3% | ||
| Latest Fiscal Year | 24.5% | 31.2% | 22.0% | 21.4% | 10.9% | 25.6% | ||
| Latest Twelve Months | 26.0% | 32.8% | 22.5% | 21.7% | 11.2% | 26.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | NA | NA | NA | NA | NA | ||
| Price / LTM Sales | 4.1x | 4.8x | 3.6x | 3.3x | 2.7x | 3.9x | ||
| LTM P/E Ratio | 16.0x | 14.8x | 16.0x | 15.1x | 24.5x | 15.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 14.8x | 16.0x | 24.5x | |||||
| Historical LTM P/E Ratio | 9.7x | 16.0x | 28.1x | |||||
| Selected P/E Multiple | 14.3x | 15.1x | 15.9x | |||||
| (x) LTM Net Income | 795 | 795 | 795 | |||||
| (=) Equity Value | 11,405 | 12,005 | 12,606 | |||||
| (/) Shares Outstanding | 10.9 | 10.9 | 10.9 | |||||
| Implied Value Range | 1,048.16 | 1,103.32 | 1,158.49 | |||||
| FX Rate: MAD/MAD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,048.16 | 1,103.32 | 1,158.49 | 1,105.00 | ||||
| Upside / (Downside) | -5.1% | -0.2% | 4.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CIH | ATW | BOA | BCP | BCI | CDM | |
| Value of Common Equity | 15,560 | 154,762 | 57,831 | 65,662 | 8,167 | 12,024 | |
| (/) Shares Outstanding | 35.6 | 201.5 | 215.8 | 203.2 | 13.3 | 10.9 | |
| Implied Stock Price | 437.00 | 767.90 | 268.00 | 323.20 | 615.00 | 1,105.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 437.00 | 767.90 | 268.00 | 323.20 | 615.00 | 1,105.00 | |
| Trading Currency | MAD | MAD | MAD | MAD | MAD | MAD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |