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 | 6.2x - 6.8x | 6.5x |
| Historical Pb Multiple | 5.2x - 8.6x | 6.5x |
| Fair Value | €8.42 - €9.30 | €8.86 |
| Upside | -23.2% - -15.1% | -19.1% |
| Benchmarks | - | Full Ticker |
| B3 S.A. - Brasil, Bolsa, Balcão | - | BOVESPA:B3SA3 |
| Deutsche Börse AG | - | OTCPK:DBOE.F |
| ASX Limited | - | ASX:ASX |
| CME Group Inc. | - | DB:MX4A |
| Bursa Malaysia Berhad | - | KLSE:BURSA |
| Singapore Exchange Limited | - | DB:SOU |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| B3SA3 | DBOE.F | ASX | MX4A | BURSA | SOU | |||
| BOVESPA:B3SA3 | OTCPK:DBOE.F | ASX:ASX | DB:MX4A | KLSE:BURSA | DB:SOU | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.0% | 14.2% | 0.2% | 10.5% | 10.8% | 6.6% | ||
| 3Y CAGR | -1.0% | 17.2% | -0.4% | 10.0% | -4.4% | 12.8% | ||
| Latest Twelve Months | 15.1% | 10.1% | 6.0% | 14.1% | 1.7% | 8.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 48.3% | 29.4% | 38.8% | 54.2% | 42.0% | 45.3% | ||
| Prior Fiscal Year | 46.3% | 28.3% | 45.5% | 57.2% | 41.1% | 51.5% | ||
| Latest Fiscal Year | 48.1% | 27.7% | 45.0% | 56.9% | 39.7% | 49.9% | ||
| Latest Twelve Months | 49.3% | 27.5% | 45.0% | 57.9% | 37.3% | 49.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 20.3% | 18.7% | 12.2% | 10.4% | 38.1% | 34.2% | ||
| Prior Fiscal Year | 20.4% | 19.0% | 12.9% | 11.9% | 31.4% | 32.7% | ||
| Latest Twelve Months | 24.8% | 19.6% | 13.2% | 13.4% | 33.9% | 31.2% | ||
| Next Fiscal Year | 26.6% | 17.8% | 12.7% | 15.0% | 30.5% | 28.7% | ||
| Two Fiscal Years Forward | 27.8% | 17.1% | 13.0% | 15.5% | 32.7% | 27.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.2x | 5.9x | 10.6x | 14.6x | 8.6x | 13.3x | ||
| Price / LTM EPS | 14.6x | 21.4x | 23.6x | 25.2x | 23.1x | 28.1x | ||
| Price / Book | 3.5x | 4.0x | 3.1x | 3.4x | 8.2x | 8.3x | ||
| Price / Fwd Book | 3.7x | 3.7x | 3.0x | 3.5x | 7.6x | 7.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 3.1x | 3.5x | 8.2x | |||||
| Historical P/B Ratio | 5.2x | 6.5x | 8.6x | |||||
| Selected P/B Multiple | 6.2x | 6.5x | 6.8x | |||||
| (x) Book Value | 2,200 | 2,200 | 2,200 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | B3SA3 | DBOE.F | ASX | MX4A | BURSA | SOU | |
| Value of Common Equity | 70,056 | 44,251 | 11,763 | 93,520 | 6,450 | 17,724 | |
| (/) Shares Outstanding | 5,197.0 | 183.3 | 194.3 | 360.4 | 809.3 | 1,070.7 | |
| Implied Stock Price | 13.48 | 241.45 | 60.55 | 259.50 | 7.97 | 16.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.84 | 1.00 | 1.18 | 1.00 | 1.51 | |
| Implied Stock Price (Trading Cur) | 13.48 | 285.98 | 60.55 | 219.10 | 7.97 | 10.96 | |
| Trading Currency | BRL | USD | AUD | EUR | MYR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.84 | 1.00 | 1.18 | 1.00 | 1.51 | |