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 - 1.3x | 1.3x |
Historical Pb Multiple | 1.2x - 3.0x | 1.5x |
Fair Value | €5.37 - €5.93 | €5.65 |
Upside | 42.9% - 57.9% | 50.4% |
Benchmarks | - | Full Ticker |
Acconeer AB (publ) | - | OM:ACCON |
Frontwalker AB (publ) | - | NGM:FRWAB |
Westpay AB | - | OM:WPAY |
Thunderful Group AB | - | OM:THUNDR |
DistIT AB (publ) | - | OM:DIST |
Sensys Gatso Group AB (publ) | - | DB:S5E0 |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
ACCON | FRWA B | WPAY | THUNDR | DIST | S5E0 | |||
OM:ACCON | NGM:FRWAB | OM:WPAY | OM:THUNDR | OM:DIST | DB:S5E0 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
3Y CAGR | NM- | NM- | NM- | NM- | NM- | -43.3% | ||
Latest Twelve Months | 32.0% | 42.2% | 86.5% | 24.5% | 93.0% | -114.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -193.2% | -28.0% | -23.6% | -57.0% | -4.3% | 3.0% | ||
Prior Fiscal Year | -130.9% | -8.8% | -38.1% | -110.2% | -19.8% | 2.0% | ||
Latest Fiscal Year | -61.3% | -45.9% | -7.8% | -171.2% | -2.5% | 0.9% | ||
Latest Twelve Months | -55.6% | -31.4% | -4.0% | -148.5% | -2.0% | -0.4% | ||
Return on Equity | ||||||||
5 Year Average Margin | -31.2% | -45.4% | -194.5% | -11.1% | -35.0% | 2.7% | ||
Prior Fiscal Year | -30.6% | -20.6% | -749.8% | -34.7% | -104.6% | 1.9% | ||
Latest Twelve Months | -10.9% | -79.5% | -55.2% | -64.5% | -15.2% | -0.5% | ||
Next Fiscal Year | -8.3% | 25.1% | 48.2% | 49.1% | -8.3% | 3.0% | ||
Two Fiscal Years Forward | -9.2% | 28.7% | 62.1% | 11.5% | 9.9% | 6.2% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 7.4x | 0.9x | 1.8x | 0.1x | 0.1x | 0.7x | ||
Price / LTM EPS | -13.3x | -2.7x | -44.5x | -0.1x | -4.8x | -166.2x | ||
Price / Book | 1.4x | 3.6x | 16.7x | 0.1x | 0.8x | 0.8x | ||
Price / Fwd Book | 1.7x | 2.1x | 12.3x | 0.1x | 0.8x | 0.8x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | 0.1x | 1.4x | 16.7x | |||||
Historical P/B Ratio | 1.2x | 1.5x | 3.0x | |||||
Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
(x) Book Value | 574 | 574 | 574 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | ACCON | FRWA B | WPAY | THUNDR | DIST | S5E0 | |
Value of Common Equity | 363 | 37 | 158 | 48 | 134 | 485 | |
(/) Shares Outstanding | 73.1 | 124.9 | 99.3 | 74.5 | 311.9 | 11.5 | |
Implied Stock Price | 4.97 | 0.30 | 1.59 | 0.65 | 0.43 | 42.08 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.21 | |
Implied Stock Price (Trading Cur) | 4.97 | 0.30 | 1.59 | 0.65 | 0.43 | 3.76 | |
Trading Currency | SEK | SEK | SEK | SEK | SEK | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 11.21 |