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 | 193.4x - 213.7x | 203.5x |
| Selected Fwd P/E Multiple | -87.4x - -96.7x | -92.1x |
| Fair Value | ₨44.54 - ₨49.23 | ₨46.89 |
| Upside | -47.1% - -41.5% | -44.3% |
| Benchmarks | - | Full Ticker |
| Gadoon Textile Mills Limited | - | KASE:GADT |
| Gul Ahmed Textile Mills Limited | - | KASE:GATM |
| Feroze1888 Mills Limited | - | KASE:FML |
| Zahidjee Textile Mills Limited | - | KASE:ZAHID |
| Nishat Mills Limited | - | KASE:NML |
| Kohinoor Mills Limited | - | KASE:KML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GADT | GATM | FML | ZAHID | NML | KML | |||
| KASE:GADT | KASE:GATM | KASE:FML | KASE:ZAHID | KASE:NML | KASE:KML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 120.9% | 6.0% | -37.5% | -4.0% | 0.2% | NM- | ||
| 3Y CAGR | -25.2% | -2.1% | -49.0% | -25.8% | -7.4% | NM- | ||
| Latest Twelve Months | 201.0% | 26.7% | -93.1% | 559.6% | -73.0% | -98.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.4% | 3.8% | 7.8% | 6.5% | 7.5% | 3.0% | ||
| Prior Fiscal Year | 1.1% | 3.5% | 15.7% | 3.8% | 5.8% | 7.1% | ||
| Latest Fiscal Year | 3.4% | 2.8% | 0.8% | 1.7% | 3.7% | -0.1% | ||
| Latest Twelve Months | 3.4% | 2.7% | 0.2% | 2.6% | 0.8% | 0.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.1x | 6.7x | 10.8x | 7.3x | 4.7x | 6.9x | ||
| Price / LTM Sales | 0.2x | 0.1x | 0.5x | 0.3x | 0.2x | 0.2x | ||
| LTM P/E Ratio | 5.1x | 5.3x | 243.5x | 13.0x | 31.5x | 398.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.1x | 13.0x | 243.5x | |||||
| Historical LTM P/E Ratio | 1.4x | 2.2x | 10.6x | |||||
| Selected P/E Multiple | 193.4x | 203.5x | 213.7x | |||||
| (x) LTM Net Income | 11 | 11 | 11 | |||||
| (=) Equity Value | 2,081 | 2,191 | 2,300 | |||||
| (/) Shares Outstanding | 50.9 | 50.9 | 50.9 | |||||
| Implied Value Range | 40.88 | 43.03 | 45.18 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 40.88 | 43.03 | 45.18 | 84.17 | ||||
| Upside / (Downside) | -51.4% | -48.9% | -46.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GADT | GATM | FML | ZAHID | NML | KML | |
| Value of Common Equity | 12,138 | 25,917 | 29,373 | 13,570 | 50,985 | 4,285 | |
| (/) Shares Outstanding | 28.0 | 740.1 | 399.4 | 191.4 | 351.6 | 50.9 | |
| Implied Stock Price | 433.04 | 35.02 | 73.54 | 70.89 | 145.01 | 84.17 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 433.04 | 35.02 | 73.54 | 70.89 | 145.01 | 84.17 | |
| 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 | |