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 | 3.7x - 4.1x | 3.9x |
| Historical Pb Multiple | 2.3x - 3.4x | 2.9x |
| Fair Value | €15.48 - €17.11 | €16.30 |
| Upside | -30.1% - -22.7% | -26.4% |
| Benchmarks | - | Full Ticker |
| Cohort plc | - | AIM:CHRT |
| QinetiQ Group plc | - | LSE:QQ. |
| Babcock International Group PLC | - | LSE:BAB |
| Rolls-Royce Holdings plc | - | LSE:RR. |
| L3Harris Technologies, Inc. | - | LSE:0L3H |
| BAE Systems plc | - | DB:BSP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CHRT | QQ. | BAB | RR. | 0L3H | BSP | |||
| AIM:CHRT | LSE:QQ. | LSE:BAB | LSE:RR. | LSE:0L3H | DB:BSP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.0% | NM- | NM- | NM- | -1.8% | 5.8% | ||
| 3Y CAGR | 27.9% | NM- | 14.6% | 173.7% | -6.7% | 3.6% | ||
| Latest Twelve Months | 25.7% | -233.0% | 49.1% | 148.2% | 42.6% | 7.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.4% | 7.0% | -7.8% | 3.4% | 7.3% | 8.2% | ||
| Prior Fiscal Year | 7.6% | 7.3% | 3.8% | 14.6% | 6.3% | 8.0% | ||
| Latest Fiscal Year | 7.1% | -9.6% | 5.1% | 13.3% | 7.0% | 7.4% | ||
| Latest Twelve Months | 7.1% | -9.6% | 5.1% | 29.6% | 7.9% | 7.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.4% | 10.3% | -12.2% | 412.9% | 7.4% | 20.2% | ||
| Prior Fiscal Year | 14.9% | 14.7% | 44.6% | NM | 6.6% | 17.1% | ||
| Latest Twelve Months | 14.4% | -23.9% | 49.8% | 480.7% | 8.9% | 17.9% | ||
| Next Fiscal Year | 16.2% | 26.7% | 38.1% | -563.2% | 10.1% | 18.7% | ||
| Two Fiscal Years Forward | 16.6% | 27.9% | 31.3% | 249.4% | 11.7% | 19.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.5x | 1.4x | 1.0x | 4.7x | 2.4x | 2.0x | ||
| Price / LTM EPS | 34.7x | -14.6x | 20.5x | 15.8x | 30.5x | 28.1x | ||
| Price / Book | 4.2x | 4.3x | 8.4x | 38.0x | 2.7x | 5.1x | ||
| Price / Fwd Book | 3.8x | 4.3x | 6.1x | 453.3x | 2.7x | 4.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.7x | 4.3x | 38.0x | |||||
| Historical P/B Ratio | 2.3x | 2.9x | 3.4x | |||||
| Selected P/B Multiple | 3.7x | 3.9x | 4.1x | |||||
| (x) Book Value | 10,838 | 10,838 | 10,838 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CHRT | QQ. | BAB | RR. | 0L3H | BSP | |
| Value of Common Equity | 667 | 2,720 | 5,057 | 91,122 | 52,372 | 57,772 | |
| (/) Shares Outstanding | 46.7 | 540.2 | 502.7 | 8,410.0 | 187.1 | 2,988.5 | |
| Implied Stock Price | 14.28 | 5.04 | 10.06 | 10.84 | 279.92 | 19.33 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |
| Implied Stock Price (Trading Cur) | 14.28 | 5.04 | 10.06 | 10.84 | 279.92 | 22.14 | |
| Trading Currency | GBP | GBP | GBP | GBP | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |