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 | 1.0x - 1.1x | 1.1x |
| Historical Pb Multiple | 0.8x - 2.2x | 1.5x |
| Fair Value | €110.01 - €121.59 | €115.80 |
| Upside | 34.8% - 49.0% | 41.9% |
| Benchmarks | - | Full Ticker |
| Huhtamäki Oyj | - | HLSE:HUH1V |
| SIG Group AG | - | SWX:SIGN |
| Packaging Corporation of America | - | DB:PKA |
| Silgan Holdings Inc. | - | DB:SL3 |
| Billerud AB (publ) | - | OM:BILL |
| Mayr-Melnhof Karton AG | - | DB:MYM |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HUH1V | SIGN | PKA | SL3 | BILL | MYM | |||
| HLSE:HUH1V | SWX:SIGN | DB:PKA | DB:SL3 | OM:BILL | DB:MYM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.3% | 12.7% | 3.0% | 7.4% | 11.6% | -10.6% | ||
| 3Y CAGR | 4.1% | 4.2% | -1.4% | -8.4% | 5.6% | -17.0% | ||
| Latest Twelve Months | -13.7% | -27.2% | 26.0% | -1.4% | 162.3% | 86.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | 5.7% | 10.0% | 5.6% | 4.9% | 5.0% | ||
| Prior Fiscal Year | 4.9% | 7.5% | 9.7% | 5.4% | 1.2% | 2.1% | ||
| Latest Fiscal Year | 5.4% | 5.8% | 9.5% | 4.7% | 4.0% | 2.7% | ||
| Latest Twelve Months | 4.9% | 6.0% | 10.4% | 4.9% | 4.2% | 2.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.1% | 5.7% | 21.0% | 20.9% | 7.4% | 10.3% | ||
| Prior Fiscal Year | 11.2% | 7.9% | 19.8% | 18.1% | 1.7% | 4.4% | ||
| Latest Twelve Months | 11.0% | 6.9% | 20.5% | 14.5% | 6.7% | 5.7% | ||
| Next Fiscal Year | 12.3% | 9.7% | 19.8% | 19.6% | 3.0% | 5.7% | ||
| Two Fiscal Years Forward | 12.3% | 10.0% | 19.7% | 18.5% | 5.8% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 1.6x | 2.1x | 0.8x | 0.5x | 0.4x | ||
| Price / LTM EPS | 16.2x | 26.9x | 19.7x | 16.2x | 11.9x | 13.6x | ||
| Price / Book | 1.8x | 1.9x | 3.8x | 2.2x | 0.8x | 0.8x | ||
| Price / Fwd Book | 1.5x | 1.7x | 3.6x | 2.1x | 0.8x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.9x | 3.8x | |||||
| Historical P/B Ratio | 0.8x | 1.5x | 2.2x | |||||
| Selected P/B Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) Book Value | 2,128 | 2,128 | 2,128 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HUH1V | SIGN | PKA | SL3 | BILL | MYM | |
| Value of Common Equity | 3,256 | 5,372 | 17,608 | 4,838 | 21,886 | 1,603 | |
| (/) Shares Outstanding | 105.0 | 382.3 | 89.4 | 107.0 | 248.7 | 19.6 | |
| Implied Stock Price | 31.02 | 14.05 | 197.03 | 45.22 | 88.00 | 81.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.07 | 1.17 | 1.17 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31.02 | 13.17 | 169.05 | 38.80 | 88.00 | 81.60 | |
| Trading Currency | EUR | CHF | EUR | EUR | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.07 | 1.17 | 1.17 | 1.00 | 1.00 | |