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 | 1.2x - 1.4x | 1.3x |
| Historical Pb Multiple | 1.3x - 5.4x | 2.5x |
| Fair Value | €0.71 - €0.78 | €0.74 |
| Upside | 86.3% - 105.9% | 96.1% |
| Benchmarks | - | Full Ticker |
| Frontwalker AB (publ) | - | NGM:FRWAB |
| Alcadon Group AB (publ) | - | OM:ALCA |
| DistIT AB (publ) | - | OM:DIST |
| SHT Smart High-Tech AB (publ) | - | XSAT:SHTB |
| Image Systems AB | - | OM:IS |
| Pricer AB (publ) | - | DB:PRRB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FRWA B | ALCA | DIST | SHT B | IS | PRRB | |||
| NGM:FRWAB | OM:ALCA | OM:DIST | XSAT:SHTB | OM:IS | DB:PRRB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 13.6% | NM- | NM- | NM- | 6.2% | ||
| 3Y CAGR | NM- | -7.9% | NM- | NM- | 341.4% | 18.6% | ||
| Latest Twelve Months | 42.2% | -47.1% | 93.0% | -28.0% | 330.8% | -36.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -28.0% | 4.0% | -4.3% | -546.1% | -1.2% | 2.8% | ||
| Prior Fiscal Year | -8.8% | 2.4% | -19.8% | -986.4% | -4.0% | -1.8% | ||
| Latest Fiscal Year | -45.9% | 2.3% | -2.5% | -534.3% | 4.3% | 5.2% | ||
| Latest Twelve Months | -31.4% | 1.8% | -2.0% | -466.2% | 1.5% | 1.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -45.4% | 8.9% | -35.0% | -60.5% | -1.2% | 6.3% | ||
| Prior Fiscal Year | -20.6% | 6.1% | -104.6% | -118.2% | -5.7% | -5.7% | ||
| Latest Twelve Months | -79.5% | 3.4% | -15.2% | -64.2% | 2.6% | 3.2% | ||
| Next Fiscal Year | 25.1% | 13.9% | -8.3% | #NUM! | 11.4% | 4.2% | ||
| Two Fiscal Years Forward | 28.7% | 13.1% | 9.9% | -210.0% | 12.1% | 11.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.3x | 0.0x | 56.2x | 0.8x | 0.3x | ||
| Price / LTM EPS | -2.5x | 17.1x | -0.3x | -12.1x | 57.1x | 22.7x | ||
| Price / Book | 3.4x | 0.6x | 0.1x | 4.3x | 1.4x | 0.7x | ||
| Price / Fwd Book | 1.9x | 0.5x | 0.1x | 4.9x | 1.2x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 1.4x | 4.3x | |||||
| Historical P/B Ratio | 1.3x | 2.5x | 5.4x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) Book Value | 1,043 | 1,043 | 1,043 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FRWA B | ALCA | DIST | SHT B | IS | PRRB | |
| Value of Common Equity | 34 | 474 | 10 | 576 | 171 | 696 | |
| (/) Shares Outstanding | 124.9 | 24.5 | 28.1 | 28.4 | 89.2 | 164.5 | |
| Implied Stock Price | 0.28 | 19.35 | 0.36 | 20.30 | 1.92 | 4.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.18 | |
| Implied Stock Price (Trading Cur) | 0.28 | 19.35 | 0.36 | 20.30 | 1.92 | 0.38 | |
| Trading Currency | SEK | SEK | SEK | SEK | SEK | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.18 | |