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 | 39.0x - 43.1x | 41.1x |
| Selected Fwd P/E Multiple | 33.4x - 36.9x | 35.1x |
| Fair Value | د.إ 1.91 - د.إ 2.11 | د.إ 2.01 |
| Upside | 8.7% - 20.1% | 14.4% |
| Benchmarks | - | Full Ticker |
| Singapore Exchange Limited | - | OTCPK:SPXC.F |
| B3 S.A. - Brasil, Bolsa, Balcão | - | BOVESPA:B3SA3 |
| TMX Group Limited | - | TSX:X |
| ASX Limited | - | ASX:ASX |
| CME Group Inc. | - | BOVESPA:CHME34 |
| Dubai Financial Market P.J.S.C. | - | DFM:DFM |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| SPXC.F | B3SA3 | X | ASX | CHME34 | DFM | |||
| OTCPK:SPXC.F | BOVESPA:B3SA3 | TSX:X | ASX:ASX | BOVESPA:CHME34 | DFM:DFM | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.9% | 11.0% | 14.2% | -0.7% | 10.5% | 25.6% | ||
| 3Y CAGR | 10.3% | -1.0% | 12.5% | -0.5% | 10.0% | 53.7% | ||
| Latest Twelve Months | 15.6% | 18.6% | 3.1% | 2.8% | 14.1% | 8.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 45.0% | 48.1% | 37.2% | 37.7% | 54.2% | 45.8% | ||
| Prior Fiscal Year | 47.8% | 46.3% | 29.8% | 22.6% | 57.2% | 60.2% | ||
| Latest Fiscal Year | 48.5% | 48.1% | 33.0% | 30.0% | 56.9% | 59.6% | ||
| Latest Twelve Months | 49.7% | 48.9% | 29.2% | 29.3% | 57.9% | 61.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.0x | 10.1x | 21.2x | 9.8x | 22.7x | 16.4x | ||
| Price / LTM Sales | 12.9x | 6.7x | 10.3x | 8.1x | 15.8x | 21.0x | ||
| LTM P/E Ratio | 25.9x | 13.8x | 35.2x | 27.8x | 27.3x | 34.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.8x | 27.3x | 35.2x | |||||
| Historical LTM P/E Ratio | 28.6x | 51.2x | 405.7x | |||||
| Selected P/E Multiple | 39.0x | 41.1x | 43.1x | |||||
| (x) LTM Net Income | 414 | 414 | 414 | |||||
| (=) Equity Value | 16,167 | 17,018 | 17,869 | |||||
| (/) Shares Outstanding | 7,995.8 | 7,995.8 | 7,995.8 | |||||
| Implied Value Range | 2.02 | 2.13 | 2.23 | |||||
| FX Rate: AED/AED | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.02 | 2.13 | 2.23 | 1.76 | ||||
| Upside / (Downside) | 14.9% | 20.9% | 27.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | SPXC.F | B3SA3 | X | ASX | CHME34 | DFM | |
| Value of Common Equity | 16,137 | 65,567 | 15,668 | 13,539 | 102,289 | 14,073 | |
| (/) Shares Outstanding | 1,068.9 | 5,212.0 | 278.1 | 193.9 | 1,449.0 | 7,995.8 | |
| Implied Stock Price | 15.10 | 12.58 | 56.34 | 69.84 | 70.59 | 1.76 | |
| FX Conversion Rate to Trading Currency | 1.29 | 1.00 | 1.00 | 1.00 | 0.18 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.70 | 12.58 | 56.34 | 69.84 | 391.27 | 1.76 | |
| Trading Currency | USD | BRL | CAD | AUD | BRL | AED | |
| FX Rate to Reporting Currency | 1.29 | 1.00 | 1.00 | 1.00 | 0.18 | 1.00 | |