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 | 12.2x - 13.5x | 12.9x |
| Selected Fwd P/E Multiple | 9.2x - 10.2x | 9.7x |
| Fair Value | €6.61 - €7.31 | €6.96 |
| Upside | 16.0% - 28.2% | 22.1% |
| Benchmarks | - | Full Ticker |
| AudioCodes Ltd. | - | NasdaqGS:AUDC |
| Nokia Oyj | - | PINC:NOKB.F |
| Sangoma Technologies Corporation | - | TSX:STC |
| Plover Bay Technologies Limited | 152,300.0% | SEHK:1523 |
| Yealink Network Technology Co., Ltd. | 30,062,800.0% | SZSE:300628 |
| Vtech Holdings Limited | - | DB:VTCB |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AUDC | NOKB.F | STC | 1523 | 300628 | VTCB | |||
| NasdaqGS:AUDC | PINC:NOKB.F | TSX:STC | SEHK:1523 | SZSE:300628 | DB:VTCB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 30.9% | 161.3% | NM- | 25.8% | 16.5% | -0.6% | ||
| 3Y CAGR | -23.2% | 1.4% | NM- | 21.5% | 17.9% | -10.3% | ||
| Latest Twelve Months | 74.4% | 48.1% | 77.4% | 35.4% | 22.5% | -0.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.4% | 4.5% | -11.7% | 28.3% | 46.0% | 8.0% | ||
| Prior Fiscal Year | 3.6% | 3.0% | -11.5% | 29.8% | 46.2% | 6.7% | ||
| Latest Fiscal Year | 6.3% | 8.9% | -3.5% | 32.6% | 47.1% | 7.8% | ||
| Latest Twelve Months | 6.3% | 6.3% | -2.8% | 32.6% | 46.6% | 7.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 8.0x | 24.7x | 15.3x | 13.0x | 7.6x | ||
| Price / LTM Sales | 1.2x | 1.2x | 0.8x | 6.4x | 7.3x | 0.8x | ||
| LTM P/E Ratio | 18.2x | 19.6x | -27.8x | 19.7x | 15.7x | 10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -27.8x | 18.2x | 19.7x | |||||
| Historical LTM P/E Ratio | 9.2x | 9.4x | 10.6x | |||||
| Selected P/E Multiple | 12.2x | 12.9x | 13.5x | |||||
| (x) LTM Net Income | 160 | 160 | 160 | |||||
| (=) Equity Value | 1,963 | 2,066 | 2,169 | |||||
| (/) Shares Outstanding | 253.0 | 253.0 | 253.0 | |||||
| Implied Value Range | 7.76 | 8.17 | 8.57 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6.82 | 7.18 | 7.54 | 5.70 | ||||
| Upside / (Downside) | 19.7% | 25.9% | 32.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AUDC | NOKB.F | STC | 1523 | 300628 | VTCB | |
| Value of Common Equity | 279 | 22,556 | 189 | 748 | 41,611 | 1,640 | |
| (/) Shares Outstanding | 29.5 | 5,389.7 | 33.6 | 1,102.7 | 1,262.5 | 253.0 | |
| Implied Stock Price | 9.47 | 4.18 | 5.62 | 0.68 | 32.96 | 6.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.88 | 0.72 | 0.13 | 1.00 | 1.14 | |
| Implied Stock Price (Trading Cur) | 9.47 | 4.76 | 7.78 | 5.26 | 32.96 | 5.70 | |
| Trading Currency | USD | USD | CAD | HKD | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.88 | 0.72 | 0.13 | 1.00 | 1.14 | |