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 | 0.4x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.5x | 0.5x |
| Fair Value | ₨16.87 - ₨18.64 | ₨17.75 |
| Upside | -16.6% - -7.9% | -12.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Macpac Films Limited | - | KASE:MACFL |
| Tri-Pack Films Limited | - | KASE:TRIPF |
| Century Paper & Board Mills Limited | - | KASE:CEPB |
| Balochistan Glass Limited | - | KASE:BGL |
| Pakistan Aluminium Beverage Cans Limited | - | KASE:PABC |
| International Packaging Films Limited | - | KASE:IPAK |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| MACFL | TRIPF | CEPB | BGL | PABC | IPAK | |||
| KASE:MACFL | KASE:TRIPF | KASE:CEPB | KASE:BGL | KASE:PABC | KASE:IPAK | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 18.4% | 14.9% | 13.6% | -32.1% | 36.8% | NM- | ||
| 3Y CAGR | 22.9% | 15.6% | 13.6% | -49.5% | 47.2% | NM- | ||
| Latest Twelve Months | 0.0% | 15.9% | -9.9% | 982.2% | 16.9% | 56.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 3.3% | 4.8% | -91.5% | 21.7% | 2.8% | ||
| Prior Fiscal Year | 6.9% | 3.9% | 1.9% | -72.6% | 25.4% | 10.4% | ||
| Latest Fiscal Year | 4.6% | -1.5% | 1.2% | -315.3% | 26.5% | -0.2% | ||
| Latest Twelve Months | 1.5% | -1.5% | -0.2% | -101.6% | 26.5% | -1.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.6x | 6.7x | 7.9x | -14.3x | 4.4x | 7.2x | ||
| Price / LTM Sales | 0.2x | 0.2x | 0.2x | 2.8x | 1.6x | 0.4x | ||
| LTM P/E Ratio | 10.2x | -11.2x | -120.6x | -2.7x | 6.2x | -69.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.2x | 2.8x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.8x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 33,205 | 33,205 | 33,205 | |||||
| (=) Equity Value | 12,544 | 13,204 | 13,864 | |||||
| (/) Shares Outstanding | 700.2 | 700.2 | 700.2 | |||||
| Implied Value Range | 17.91 | 18.86 | 19.80 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.91 | 18.86 | 19.80 | 20.23 | ||||
| Upside / (Downside) | -11.4% | -6.8% | -2.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MACFL | TRIPF | CEPB | BGL | PABC | IPAK | |
| Value of Common Equity | 878 | 4,928 | 9,035 | 2,158 | 37,660 | 14,165 | |
| (/) Shares Outstanding | 59.3 | 38.8 | 401.7 | 261.6 | 361.1 | 700.2 | |
| Implied Stock Price | 14.80 | 127.00 | 22.49 | 8.25 | 104.29 | 20.23 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14.80 | 127.00 | 22.49 | 8.25 | 104.29 | 20.23 | |
| 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 | |