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 | 2.7x - 3.0x | 2.8x |
| Historical Pb Multiple | 1.1x - 3.7x | 1.9x |
| Fair Value | €53.15 - €58.74 | €55.94 |
| Upside | -9.9% - -0.4% | -5.2% |
| Benchmarks | - | Full Ticker |
| Stantec Inc. | - | TSX:STN |
| WSP Global Inc. | - | TSX:WSP |
| Skanska AB (publ) | - | OTCPK:SKSB.F |
| AECOM | - | BMV:ACM* |
| China Railway Group Limited | 60,139,000.0% | SHSE:601390 |
| AtkinsRéalis Group Inc. | - | DB:LAV0 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| STN | WSP | SKSB.F | ACM * | 601390 | LAV0 | |||
| TSX:STN | TSX:WSP | OTCPK:SKSB.F | BMV:ACM* | SHSE:601390 | DB:LAV0 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 13.2% | 18.9% | -1.6% | 19.1% | 3.8% | -35.0% | ||
| 3Y CAGR | 21.7% | 12.9% | -6.8% | 19.7% | 1.6% | 41.5% | ||
| Latest Twelve Months | 31.5% | 32.8% | 33.0% | 81.6% | -19.5% | 688.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | 4.0% | 4.4% | 1.6% | 2.9% | 1.4% | ||
| Prior Fiscal Year | 6.2% | 3.8% | 3.0% | 0.8% | 2.5% | 3.3% | ||
| Latest Fiscal Year | 6.2% | 4.2% | 3.1% | 3.1% | 2.3% | 2.9% | ||
| Latest Twelve Months | 7.1% | 4.5% | 3.3% | 4.2% | 2.2% | 24.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.4% | 9.2% | 15.6% | 13.2% | 9.7% | 7.3% | ||
| Prior Fiscal Year | 13.4% | 8.9% | 9.0% | 4.9% | 10.0% | 9.3% | ||
| Latest Twelve Months | 14.5% | 10.5% | 10.6% | 28.2% | 7.2% | 58.7% | ||
| Next Fiscal Year | 19.1% | 13.9% | 9.8% | 31.2% | 9.0% | 15.3% | ||
| Two Fiscal Years Forward | 18.4% | 14.4% | 11.2% | 31.9% | 9.4% | 20.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 2.1x | 0.5x | 1.0x | 0.1x | 1.5x | ||
| Price / LTM EPS | 38.4x | 45.7x | 15.8x | 23.5x | 5.2x | 6.3x | ||
| Price / Book | 5.5x | 4.3x | 1.7x | 6.4x | 0.4x | 3.0x | ||
| Price / Fwd Book | 4.8x | 3.9x | 1.5x | 8.6x | 0.4x | 4.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 4.3x | 6.4x | |||||
| Historical P/B Ratio | 1.1x | 1.9x | 3.7x | |||||
| Selected P/B Multiple | 2.7x | 2.8x | 3.0x | |||||
| (x) Book Value | 5,264 | 5,264 | 5,264 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | STN | WSP | SKSB.F | ACM * | 601390 | LAV0 | |
| Value of Common Equity | 16,718 | 36,461 | 96,918 | 19,870 | 140,034 | 15,746 | |
| (/) Shares Outstanding | 114.1 | 130.5 | 412.4 | 167.8 | 24,741.0 | 165.7 | |
| Implied Stock Price | 146.56 | 279.33 | 234.98 | 118.43 | 5.66 | 95.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 9.57 | 0.05 | 1.00 | 1.61 | |
| Implied Stock Price (Trading Cur) | 146.56 | 279.33 | 24.55 | 2,225.50 | 5.66 | 59.00 | |
| Trading Currency | CAD | CAD | USD | MXN | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 9.57 | 0.05 | 1.00 | 1.61 | |