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 | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 0.6x - 1.9x | 1.1x |
| Fair Value | €30.86 - €34.10 | €32.48 |
| Upside | -16.6% - -7.8% | -12.2% |
| Benchmarks | - | Full Ticker |
| Airtel Africa Plc | - | OTCPK:AAFR.F |
| Vodacom Group Limited | - | OTCPK:VODA.F |
| América Móvil, S.A.B. de C.V. | - | OTCPK:AMXO.F |
| Vodafone Group Public Limited Company | - | NasdaqGS:VOD |
| Swisscom AG | - | OTCPK:SWZC.F |
| Millicom International Cellular S.A. | - | DB:M4M1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AAFR.F | VODA.F | AMXO.F | VOD | SWZC.F | M4M1 | |||
| OTCPK:AAFR.F | OTCPK:VODA.F | OTCPK:AMXO.F | NasdaqGS:VOD | OTCPK:SWZC.F | DB:M4M1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -9.9% | 0.8% | -16.9% | NM- | -1.6% | 22.7% | ||
| 3Y CAGR | -29.6% | -1.1% | -30.5% | NM- | -5.6% | -25.5% | ||
| Latest Twelve Months | 2725.0% | 1.9% | 58.5% | -444.1% | -21.6% | 827.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.2% | 15.4% | 11.2% | 9.0% | 14.7% | 2.6% | ||
| Prior Fiscal Year | -3.3% | 10.8% | 9.3% | 3.3% | 15.5% | -1.5% | ||
| Latest Fiscal Year | 4.4% | 10.9% | 2.6% | -11.1% | 14.0% | 4.4% | ||
| Latest Twelve Months | 6.5% | 10.9% | 5.6% | -11.1% | 12.0% | 17.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.3% | 19.3% | 20.9% | 4.7% | 15.6% | 6.0% | ||
| Prior Fiscal Year | -5.7% | 18.2% | 20.6% | 2.0% | 15.0% | -2.4% | ||
| Latest Twelve Months | 14.2% | 18.0% | 13.9% | -7.4% | 11.5% | 26.5% | ||
| Next Fiscal Year | 22.5% | 22.5% | 22.7% | 3.5% | 10.5% | 13.0% | ||
| Two Fiscal Years Forward | 29.1% | 24.3% | 22.7% | 4.8% | 12.0% | 16.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 1.7x | 1.2x | 0.6x | 2.3x | 1.3x | ||
| Price / LTM EPS | 30.0x | 16.0x | 20.8x | -5.7x | 22.5x | 7.4x | ||
| Price / Book | 3.9x | 2.9x | 2.8x | 0.4x | 2.6x | 2.0x | ||
| Price / Fwd Book | 4.0x | 1.9x | 2.5x | 0.5x | 2.4x | 2.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 2.8x | 3.9x | |||||
| Historical P/B Ratio | 0.6x | 1.1x | 1.9x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 3,537 | 3,537 | 3,537 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AAFR.F | VODA.F | AMXO.F | VOD | SWZC.F | M4M1 | |
| Value of Common Equity | 10,873 | 190,776 | 1,025,745 | 23,781 | 29,148 | 7,196 | |
| (/) Shares Outstanding | 3,648.8 | 1,932.1 | 60,375.5 | 2,437.3 | 51.8 | 167.0 | |
| Implied Stock Price | 2.98 | 98.74 | 16.99 | 9.76 | 562.67 | 43.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 17.75 | 18.60 | 0.86 | 0.81 | 1.16 | |
| Implied Stock Price (Trading Cur) | 2.98 | 5.56 | 0.91 | 11.36 | 696.17 | 37.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 17.75 | 18.60 | 0.86 | 0.81 | 1.16 | |