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 Ps Multiple | 0.7x - 0.8x | 0.8x |
| Selected Fwd Ps Multiple | 0.6x - 0.6x | 0.6x |
| Fair Value | ₨2.64 - ₨2.92 | ₨2.78 |
| Upside | -21.0% - -12.7% | -16.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AN Textile Mills Limited | - | KASE:ANTM |
| Asim Textile Mills Limited | - | KASE:ASTM |
| D.S. Industries Limited | - | KASE:DSIL |
| Crescent Fibres Limited | - | KASE:CFL |
| Image Pakistan Limited | - | KASE:IMAGE |
| Dewan Farooque Spinning Mills Limited | - | KASE:DFSM |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ANTM | ASTM | DSIL | CFL | IMAGE | DFSM | |||
| KASE:ANTM | KASE:ASTM | KASE:DSIL | KASE:CFL | KASE:IMAGE | KASE:DFSM | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.9% | 0.3% | -45.0% | 4.2% | 59.3% | -1.6% | ||
| 3Y CAGR | 18.2% | 1.6% | -39.8% | 2.2% | 58.3% | -9.5% | ||
| Latest Twelve Months | 81.0% | 227.8% | -65.3% | -25.4% | 33.2% | 14.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.0% | -1.1% | 86.4% | 2.0% | 11.1% | -51.4% | ||
| Prior Fiscal Year | -11.7% | -8.3% | -38.8% | 5.5% | 10.7% | -58.7% | ||
| Latest Fiscal Year | -3.2% | -1.5% | -11.9% | -11.7% | 10.0% | -85.8% | ||
| Latest Twelve Months | 0.4% | 2.5% | 14.4% | -18.7% | 16.0% | -109.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.9x | 6.4x | -20.4x | -2.3x | 4.9x | -3.2x | ||
| Price / LTM Sales | 0.0x | 0.1x | 29.8x | 0.1x | 1.3x | 0.9x | ||
| LTM P/E Ratio | 5.7x | 3.7x | 206.4x | -0.6x | 8.0x | -0.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.1x | 29.8x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.4x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) LTM Sales | 362 | 362 | 362 | |||||
| (=) Equity Value | 260 | 274 | 287 | |||||
| (/) Shares Outstanding | 97.8 | 97.8 | 97.8 | |||||
| Implied Value Range | 2.66 | 2.80 | 2.94 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.66 | 2.80 | 2.94 | 3.34 | ||||
| Upside / (Downside) | -20.3% | -16.1% | -12.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ANTM | ASTM | DSIL | CFL | IMAGE | DFSM | |
| Value of Common Equity | 101 | 204 | 476 | 624 | 5,623 | 326 | |
| (/) Shares Outstanding | 9.7 | 15.2 | 83.7 | 12.4 | 230.4 | 97.8 | |
| Implied Stock Price | 10.50 | 13.41 | 5.69 | 50.25 | 24.41 | 3.34 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.50 | 13.41 | 5.69 | 50.25 | 24.41 | 3.34 | |
| Trading Currency | PKR | PKR | PKR | PKR | PKR | PKR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |