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 Ps Multiple | 2.0x - 2.2x | 2.1x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | .د.م 569.05 - .د.م 628.95 | .د.م 599 |
| Upside | -15.1% - -6.1% | -10.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Colorado S.A. | - | CBSE:COL |
| Maghreb Oxygène S.A. | - | CBSE:MOX |
| China Boton Group Company Limited | 331,800.0% | SEHK:3318 |
| Gulf International Chemicals SAOG | - | MSM:GICI |
| Mega Polietilen Köpük Sanayi ve Ticaret Anonim Sirketi | - | IBSE:MEGAP |
| Société Nationale d'Electrolyse et de Pétrochimie S.A. | - | CBSE:SNP |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| COL | MOX | 3318 | GICI | MEGAP | SNP | |||
| CBSE:COL | CBSE:MOX | SEHK:3318 | MSM:GICI | IBSE:MEGAP | CBSE:SNP | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.9% | 5.3% | 0.1% | -4.2% | 135.1% | -7.7% | ||
| 3Y CAGR | 1.8% | 4.3% | -10.2% | 1.9% | 178.3% | -16.4% | ||
| Latest Twelve Months | -1.0% | 7.2% | -23.4% | -7.6% | 79.7% | -20.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 5.2% | 6.5% | 3.8% | 4.2% | 3.6% | ||
| Prior Fiscal Year | 6.3% | 3.3% | 7.1% | 4.8% | 6.0% | -5.9% | ||
| Latest Fiscal Year | 7.5% | 4.0% | 1.1% | 5.1% | 4.0% | -6.9% | ||
| Latest Twelve Months | 7.5% | 4.0% | -2.2% | 4.6% | 4.5% | -6.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | 13.6x | 15.9x | 3.1x | 2.0x | 49.8x | ||
| Price / LTM Sales | 2.6x | 1.1x | 1.3x | 0.9x | 0.1x | 2.4x | ||
| LTM P/E Ratio | 34.3x | 28.1x | -58.6x | 19.0x | 2.0x | -34.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.1x | 2.6x | |||||
| Historical LTM P/S Ratio | 1.2x | 1.3x | 2.4x | |||||
| Selected Price / Sales Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) LTM Sales | 633 | 633 | 633 | |||||
| (=) Equity Value | 1,241 | 1,306 | 1,372 | |||||
| (/) Shares Outstanding | 2.3 | 2.3 | 2.3 | |||||
| Implied Value Range | 544.25 | 572.90 | 601.54 | |||||
| FX Rate: MAD/MAD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 544.25 | 572.90 | 601.54 | 670.00 | ||||
| Upside / (Downside) | -18.8% | -14.5% | -10.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | COL | MOX | 3318 | GICI | MEGAP | SNP | |
| Value of Common Equity | 1,555 | 349 | 1,968 | 1 | 1,320 | 1,528 | |
| (/) Shares Outstanding | 16.1 | 0.8 | 1,080.0 | 21.0 | 275.0 | 2.3 | |
| Implied Stock Price | 96.45 | 430.00 | 1.82 | 0.07 | 4.80 | 670.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.92 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 96.45 | 430.00 | 1.99 | 0.07 | 4.80 | 670.00 | |
| Trading Currency | MAD | MAD | HKD | OMR | TRY | MAD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.92 | 1.00 | 1.00 | 1.00 | |