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 | 3.4x - 3.7x | 3.5x |
Historical Pb Multiple | 2.9x - 7.2x | 4.1x |
Fair Value | €14.57 - €16.10 | €15.34 |
Upside | 8.7% - 20.2% | 14.5% |
Benchmarks | - | Full Ticker |
REA Group Limited | - | ASX:REA |
CAR Group Limited | - | ASX:CAR |
DHI Group, Inc. | - | NYSE:DHX |
Domain Holdings Australia Limited | - | ASX:DHG |
ZipRecruiter, Inc. | - | NYSE:ZIP |
SEEK Limited | - | DB:SLD |
Select Price / Book Ratio | ||||||||
Benchmark Companies | ||||||||
REA | CAR | DHX | DHG | ZIP | SLD | |||
ASX:REA | ASX:CAR | NYSE:DHX | ASX:DHG | NYSE:ZIP | DB:SLD | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 23.6% | 13.6% | -48.0% | NM- | NM- | NM- | ||
3Y CAGR | -2.1% | 24.1% | NM- | 8.2% | NM- | NM- | ||
Latest Twelve Months | 118.8% | -25.9% | -599.4% | 19.1% | -151.0% | -60.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 23.1% | 40.9% | -8.9% | -9.8% | 6.5% | 27.7% | ||
Prior Fiscal Year | 25.6% | 82.6% | 2.3% | 10.6% | 7.6% | 19.9% | ||
Latest Fiscal Year | 18.1% | 22.8% | 0.2% | 11.1% | -2.7% | -5.5% | ||
Latest Twelve Months | 33.8% | 22.4% | -5.5% | 13.2% | -4.2% | 4.7% | ||
Return on Equity | ||||||||
5 Year Average Margin | 25.0% | 20.3% | -3.1% | -1.8% | 69.9% | 3.8% | ||
Prior Fiscal Year | 25.7% | 31.6% | 3.3% | 3.3% | 265.5% | 10.2% | ||
Latest Twelve Months | 37.2% | 8.5% | -7.2% | 4.9% | -303.2% | 1.9% | ||
Next Fiscal Year | 33.4% | 12.8% | 3.8% | 5.3% | -37.5% | 5.9% | ||
Two Fiscal Years Forward | 32.8% | 13.6% | 2.6% | 6.1% | -36.6% | 7.6% | ||
Current Trading Multiples | ||||||||
Price / LTM Sales | 16.9x | 12.3x | 1.0x | 6.8x | 0.9x | 8.1x | ||
Price / LTM EPS | 49.9x | 55.1x | -17.4x | 51.7x | -21.5x | 172.6x | ||
Price / Book | 16.7x | 4.6x | 1.3x | 2.5x | -36.4x | 3.1x | ||
Price / Fwd Book | 16.8x | 4.7x | 1.1x | 2.5x | -8.0x | 3.3x | ||
Low | Mid | High | ||||||
Benchmark P/B Ratio | -36.4x | 2.5x | 16.7x | |||||
Historical P/B Ratio | 2.9x | 4.1x | 7.2x | |||||
Selected P/B Multiple | 3.4x | 3.5x | 3.7x | |||||
(x) Book Value | 2,767 | 2,767 | 2,767 |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | REA | CAR | DHX | DHG | ZIP | SLD | |
Value of Common Equity | 30,801 | 14,132 | 132 | 2,776 | 413 | 8,542 | |
(/) Shares Outstanding | 132.0 | 377.9 | 46.4 | 631.0 | 89.9 | 356.8 | |
Implied Stock Price | 233.33 | 37.40 | 2.85 | 4.40 | 4.59 | 23.94 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 | |
Implied Stock Price (Trading Cur) | 233.33 | 37.40 | 2.85 | 4.40 | 4.59 | 13.40 | |
Trading Currency | AUD | AUD | USD | AUD | USD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.79 |