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 | 3.8x - 4.2x | 4.0x |
| Selected Fwd P/E Multiple | 1.5x - 1.7x | 1.6x |
| Fair Value | ₨522.23 - ₨577.20 | ₨549.71 |
| Upside | 7.6% - 18.9% | 13.3% |
| Benchmarks | - | Full Ticker |
| Bata Pakistan Limited | - | KASE:BATA |
| Suraj Cotton Mills Limited | - | KASE:SURC |
| Sapphire Fibres Limited | - | KASE:SFL |
| Kohat Textile Mills Limited | - | KASE:KOHTM |
| Shahtaj Textile Limited | - | KASE:STJT |
| Reliance Cotton Spinning Mills Limited | - | KASE:RCML |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BATA | SURC | SFL | KOHTM | STJT | RCML | |||
| KASE:BATA | KASE:SURC | KASE:SFL | KASE:KOHTM | KASE:STJT | KASE:RCML | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -4.8% | 3.2% | 4.8% | 26.2% | -32.1% | 23.6% | ||
| 3Y CAGR | 15.9% | -26.7% | 0.5% | -11.8% | -50.0% | 4.0% | ||
| Latest Twelve Months | -12.1% | 17.2% | -10.3% | 69.3% | -20.2% | 77.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 6.7% | 10.7% | 3.5% | 2.3% | 14.4% | ||
| Prior Fiscal Year | 4.8% | -2.2% | 10.4% | 1.4% | 1.9% | 10.8% | ||
| Latest Fiscal Year | 4.6% | 3.4% | 5.7% | 2.7% | 0.3% | 10.2% | ||
| Latest Twelve Months | 4.6% | 3.1% | 4.8% | 3.7% | 0.8% | 9.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.1x | 2.7x | 3.6x | 4.3x | 3.5x | 2.9x | ||
| Price / LTM Sales | 0.7x | 0.2x | 0.3x | 0.2x | 0.1x | 0.3x | ||
| LTM P/E Ratio | 14.7x | 7.5x | 7.0x | 4.3x | 13.5x | 3.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.3x | 7.5x | 14.7x | |||||
| Historical LTM P/E Ratio | 1.4x | 2.7x | 5.5x | |||||
| Selected P/E Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) LTM Net Income | 1,502 | 1,502 | 1,502 | |||||
| (=) Equity Value | 5,706 | 6,006 | 6,307 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 535.67 | 563.86 | 592.05 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 535.67 | 563.86 | 592.05 | 485.30 | ||||
| Upside / (Downside) | 10.4% | 16.2% | 22.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BATA | SURC | SFL | KOHTM | STJT | RCML | |
| Value of Common Equity | 13,026 | 6,415 | 22,571 | 1,340 | 792 | 5,169 | |
| (/) Shares Outstanding | 7.6 | 48.8 | 20.7 | 20.8 | 9.7 | 10.7 | |
| Implied Stock Price | 1,722.99 | 131.43 | 1,091.85 | 64.41 | 81.98 | 485.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,722.99 | 131.43 | 1,091.85 | 64.41 | 81.98 | 485.30 | |
| 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 | |