Kohinoor Textile Mills Ltd

股價

68.00 PKR

公允價值

46.55 PKR

Benchmarks	Ticker	Full Ticker
Towellers Limited	-	KASE:TOWL
Interloop Limited	-	KASE:ILP
Nishat (Chunian) Limited	-	KASE:NCL
Artistic Denim Mills Limited	-	KASE:ADMM
Nishat Mills Limited	-	KASE:NML
Kohinoor Textile Mills Limited	-	KASE:KTML

Multiples Valuation: Price / Sales

股價

68.00 PKR

公允價值

46.55 PKR

看漲

-32.5%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	TOWL	ILP	NCL	ADMM	NML	KTML
	KASE:TOWL	KASE:ILP	KASE:NCL	KASE:ADMM	KASE:NML	KASE:KTML
Historical Sales Growth
5Y CAGR	26.8%	37.3%	11.5%	18.3%	18.5%	20.3%
3Y CAGR	6.4%	25.4%	-1.0%	2.8%	7.7%	13.3%
Latest Twelve Months	0.3%	13.4%	-4.0%	-11.5%	-2.5%	2.7%

Historical Net Income Profit Margin
5 Year Average Margin	10.4%	10.9%	5.7%	2.8%	7.1%	10.9%
Prior Fiscal Year	4.5%	10.4%	0.8%	1.6%	3.7%	9.1%
Latest Fiscal Year	2.3%	3.1%	0.9%	-2.5%	2.5%	12.9%
Latest Twelve Months	2.3%	3.1%	0.9%	-2.5%	2.5%	12.9%

Current Trading Multiples
EV / LTM EBITDA	4.8x	7.5x	7.1x	11.8x	1.9x	3.7x
Price / LTM Sales	0.2x	0.6x	0.1x	0.2x	0.3x	0.7x
LTM P/E Ratio	10.1x	18.1x	13.9x	-9.3x	10.5x	5.6x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.1x	0.2x	0.6x
Historical LTM P/S Ratio	0.1x	0.2x	0.7x

Selected Price / Sales Multiple	0.4x	0.5x	0.5x
(x) LTM Sales	128,030	128,030	128,030
(=) Equity Value	56,337	59,302	62,267
(/) Shares Outstanding	1,346.5	1,346.5	1,346.5
Implied Value Range	41.84	44.04	46.24
FX Rate: PKR/PKR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	41.84	44.04	46.24		69.00
Upside / (Downside)	-39.4%	-36.2%	-33.0%

支援算式

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	TOWL	ILP	NCL	ADMM	NML	KTML

Value of Common Equity	2,885	100,713	10,556	4,204	54,273	92,908
(/) Shares Outstanding	17.0	1,401.7	240.1	84.0	351.6	1,346.5
Implied Stock Price	169.72	71.85	43.96	50.05	154.36	69.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	169.72	71.85	43.96	50.05	154.36	69.00

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

載入錯誤