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 | 3.6x - 4.0x | 3.8x |
| Historical Pb Multiple | 4.5x - 7.7x | 4.8x |
| Fair Value | €53.03 - €58.61 | €55.82 |
| Upside | -10.9% - -1.5% | -6.2% |
| Benchmarks | - | Full Ticker |
| Insperity, Inc. | - | NYSE:NSP |
| Paycom Software, Inc. | - | NYSE:PAYC |
| Automatic Data Processing, Inc. | - | NasdaqGS:ADP |
| Paychex, Inc. | - | NasdaqGS:PAYX |
| First Advantage Corporation | - | NasdaqGS:FA |
| Dayforce Inc. | - | DB:CQL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NSP | PAYC | ADP | PAYX | FA | CQL | |||
| NYSE:NSP | NYSE:PAYC | NasdaqGS:ADP | NasdaqGS:PAYX | NasdaqGS:FA | DB:CQL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -9.4% | 22.7% | 10.6% | 8.6% | NM- | -25.5% | ||
| 3Y CAGR | -9.8% | 36.8% | 11.4% | 6.0% | NM- | NM- | ||
| Latest Twelve Months | -75.2% | -12.0% | 8.7% | -2.0% | -711.7% | 4.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.5% | 20.8% | 18.4% | 30.0% | -0.3% | -1.9% | ||
| Prior Fiscal Year | 2.6% | 20.1% | 19.5% | 32.0% | 4.9% | 3.6% | ||
| Latest Fiscal Year | 1.4% | 26.7% | 19.8% | 29.7% | -12.8% | 1.0% | ||
| Latest Twelve Months | 0.6% | 21.2% | 19.8% | 29.7% | -12.0% | 2.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 238.8% | 27.3% | 72.9% | 44.0% | 0.2% | -0.8% | ||
| Prior Fiscal Year | 195.1% | 27.4% | 93.1% | 46.3% | 3.7% | 2.4% | ||
| Latest Twelve Months | 31.5% | 25.8% | 76.0% | 41.8% | -13.6% | 1.9% | ||
| Next Fiscal Year | 114.7% | 30.0% | 67.4% | 45.6% | 12.3% | 14.3% | ||
| Two Fiscal Years Forward | 357.7% | 27.0% | 64.1% | 44.1% | 13.5% | 14.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 6.6x | 6.0x | 9.0x | 2.3x | 5.9x | ||
| Price / LTM EPS | 52.2x | 31.2x | 30.2x | 30.1x | -19.3x | 222.9x | ||
| Price / Book | 18.7x | 7.2x | 19.9x | 12.1x | 2.2x | 4.0x | ||
| Price / Fwd Book | 50.5x | 6.7x | 17.8x | 11.0x | 2.0x | 3.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.2x | 12.1x | 19.9x | |||||
| Historical P/B Ratio | 4.5x | 4.8x | 7.7x | |||||
| Selected P/B Multiple | 3.6x | 3.8x | 4.0x | |||||
| (x) Book Value | 2,702 | 2,702 | 2,702 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NSP | PAYC | ADP | PAYX | FA | CQL | |
| Value of Common Equity | 2,089 | 12,983 | 123,074 | 49,894 | 2,900 | 10,901 | |
| (/) Shares Outstanding | 37.7 | 56.3 | 405.1 | 360.2 | 174.0 | 157.8 | |
| Implied Stock Price | 55.46 | 230.78 | 303.84 | 138.50 | 16.67 | 69.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 55.46 | 230.78 | 303.84 | 138.50 | 16.67 | 59.50 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |