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 | 17.7x - 19.5x | 18.6x |
| Selected Fwd P/E Multiple | 19.3x - 21.3x | 20.3x |
| Fair Value | ﷼12.89 - ﷼14.24 | ﷼13.56 |
| Upside | -9.8% - -0.3% | -5.1% |
| Benchmarks | - | Full Ticker |
| Widam Food Company Q.P.S.C. | - | DSM:WDAM |
| Baladna Q.P.S.C. | - | DSM:BLDN |
| Oman Flour Mills Company SAOG | - | MSM:OFMI |
| Innodis Ltd | - | MUSE:HWF.N0000 |
| East Delta Flour Mills | - | CASE:EDFM |
| Zad Holding Company Q.P.S.C. | - | DSM:ZHCD |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| WDAM | BLDN | OFMI | HWF.N0000 | EDFM | ZHCD | |||
| DSM:WDAM | DSM:BLDN | MSM:OFMI | MUSE:HWF.N0000 | CASE:EDFM | DSM:ZHCD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 2.3% | -10.2% | 3.6% | -0.4% | ||
| 3Y CAGR | NM- | 11.4% | 12.5% | 44.3% | 11.6% | 2.1% | ||
| Latest Twelve Months | -55.2% | 68.8% | 126.5% | -40.0% | 28.7% | 5.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.0% | 13.6% | 4.4% | 1.3% | 24.1% | 14.3% | ||
| Prior Fiscal Year | -6.9% | 10.4% | 1.4% | 1.8% | 23.9% | 12.4% | ||
| Latest Fiscal Year | -10.3% | 16.2% | 5.9% | 1.1% | 24.7% | 13.8% | ||
| Latest Twelve Months | -10.3% | 16.2% | 6.2% | 0.7% | 24.9% | 13.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -14.0x | 14.7x | 8.2x | 6.7x | NA | 12.2x | ||
| Price / LTM Sales | 0.7x | 2.1x | 0.6x | 0.1x | 1.8x | 2.7x | ||
| LTM P/E Ratio | -6.7x | 13.2x | 9.8x | 19.3x | 7.4x | 19.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.7x | 9.8x | 19.3x | |||||
| Historical LTM P/E Ratio | 17.5x | 19.9x | 22.0x | |||||
| Selected P/E Multiple | 17.7x | 18.6x | 19.5x | |||||
| (x) LTM Net Income | 207 | 207 | 207 | |||||
| (=) Equity Value | 3,652 | 3,844 | 4,036 | |||||
| (/) Shares Outstanding | 287.4 | 287.4 | 287.4 | |||||
| Implied Value Range | 12.71 | 13.37 | 14.04 | |||||
| FX Rate: QAR/QAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.71 | 13.37 | 14.04 | 14.29 | ||||
| Upside / (Downside) | -11.1% | -6.4% | -1.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | WDAM | BLDN | OFMI | HWF.N0000 | EDFM | ZHCD | |
| Value of Common Equity | 378 | 2,447 | 79 | 885 | 1,456 | 4,107 | |
| (/) Shares Outstanding | 180.0 | 2,001.1 | 165.4 | 36.7 | 6.0 | 287.4 | |
| Implied Stock Price | 2.10 | 1.22 | 0.48 | 24.10 | 242.63 | 14.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.10 | 1.22 | 0.48 | 24.10 | 242.63 | 14.29 | |
| Trading Currency | QAR | QAR | OMR | MUR | EGP | QAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |