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 P/E Multiple | 13.5x - 14.9x | 14.2x |
| Selected Fwd P/E Multiple | 11.4x - 12.6x | 12.0x |
| Fair Value | €6.71 - €7.42 | €7.07 |
| Upside | 1.0% - 11.6% | 6.3% |
| Benchmarks | - | Full Ticker |
| Nokia Oyj | - | OTCPK:NOKB.F |
| Yealink Network Technology Co., Ltd. | 30,062,800.0% | SZSE:300628 |
| Sangoma Technologies Corporation | - | TSX:STC |
| Apple Inc. | - | KAS:AAPL_KZ |
| Logitech International S.A. | - | DB:LTEC |
| Vtech Holdings Limited | - | DB:VTCB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| NOKB.F | 300628 | STC | AAPL_KZ | LTEC | VTCB | |||
| OTCPK:NOKB.F | SZSE:300628 | TSX:STC | KAS:AAPL_KZ | DB:LTEC | DB:VTCB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 161.3% | 16.5% | NM- | 11.1% | 7.0% | -3.8% | ||
| 3Y CAGR | 1.4% | 17.9% | NM- | -0.3% | -0.7% | -3.2% | ||
| Latest Twelve Months | 2.5% | 22.5% | 77.3% | -2.6% | -8.0% | -5.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.6% | 46.0% | -11.9% | 24.8% | 13.5% | 7.8% | ||
| Prior Fiscal Year | 3.0% | 46.2% | -11.5% | 25.3% | 14.2% | 7.8% | ||
| Latest Fiscal Year | 8.9% | 47.1% | -3.5% | 24.0% | 13.9% | 7.2% | ||
| Latest Twelve Months | 4.7% | 46.6% | -2.9% | 24.3% | 13.8% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.0x | 14.3x | 53.1x | 23.9x | 17.6x | 8.3x | ||
| Price / LTM Sales | 1.0x | 7.9x | 0.8x | 8.4x | 3.2x | 0.9x | ||
| LTM P/E Ratio | 21.6x | 17.0x | -27.4x | 34.5x | 23.1x | 12.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -27.4x | 21.6x | 34.5x | |||||
| Historical LTM P/E Ratio | 9.2x | 10.3x | 12.8x | |||||
| Selected P/E Multiple | 13.5x | 14.2x | 14.9x | |||||
| (x) LTM Net Income | 157 | 157 | 157 | |||||
| (=) Equity Value | 2,117 | 2,229 | 2,340 | |||||
| (/) Shares Outstanding | 252.8 | 252.8 | 252.8 | |||||
| Implied Value Range | 8.38 | 8.82 | 9.26 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.19 | 7.56 | 7.94 | 6.65 | ||||
| Upside / (Downside) | 8.1% | 13.8% | 19.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NOKB.F | 300628 | STC | AAPL_KZ | LTEC | VTCB | |
| Value of Common Equity | 19,435 | 44,987 | 193 | 3,368,175 | 33,209 | 1,959 | |
| (/) Shares Outstanding | 5,419.1 | 1,265.1 | 33.5 | 14,840.4 | 333.6 | 252.8 | |
| Implied Stock Price | 3.59 | 35.56 | 5.75 | 226.96 | 99.56 | 7.75 | |
| FX Conversion Rate to Trading Currency | 0.86 | 1.00 | 0.72 | 1.00 | 1.17 | 1.17 | |
| Implied Stock Price (Trading Cur) | 4.18 | 35.56 | 7.98 | 226.96 | 85.42 | 6.65 | |
| Trading Currency | USD | CNY | CAD | USD | EUR | EUR | |
| FX Rate to Reporting Currency | 0.86 | 1.00 | 0.72 | 1.00 | 1.17 | 1.17 | |