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 | 3.8x - 4.2x | 4.0x |
| Selected Fwd Ps Multiple | 0.2x - 0.3x | 0.3x |
| Fair Value | ₨15.10 - ₨16.69 | ₨15.90 |
| Upside | -3.8% - 6.3% | 1.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Allawasaya Textile & Finishing Mills Limited | - | KASE:AWTX |
| Mahmood Textile Mills Limited | - | KASE:MEHT |
| Redco Textiles Limited | - | KASE:REDCO |
| Bhanero Textile Mills Limited | - | KASE:BHAT |
| Bannu Woollen Mills Limited | - | KASE:BNWM |
| Saritow Spinning Mills Limited | - | KASE:SSML |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| AWTX | MEHT | REDCO | BHAT | BNWM | SSML | |||
| KASE:AWTX | KASE:MEHT | KASE:REDCO | KASE:BHAT | KASE:BNWM | KASE:SSML | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 24.0% | 22.2% | 42.4% | 28.7% | 5.4% | -8.7% | ||
| 3Y CAGR | 19.9% | 33.6% | 43.7% | 39.6% | 8.4% | -15.3% | ||
| Latest Twelve Months | -24.1% | -18.3% | 42.9% | 7.6% | 7.5% | -96.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.7% | 3.0% | 8.5% | 8.2% | -13.9% | -5.2% | ||
| Prior Fiscal Year | -4.4% | 2.2% | 8.9% | 8.5% | -33.0% | -12.4% | ||
| Latest Fiscal Year | -4.0% | 0.4% | 14.4% | -0.4% | 34.4% | -13.9% | ||
| Latest Twelve Months | -6.5% | 1.1% | 13.6% | -0.6% | 8.4% | 32.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -74.3x | 5.2x | 14.7x | 6.6x | 10.8x | -255.5x | ||
| Price / LTM Sales | 0.3x | 0.2x | 0.7x | 0.1x | 0.8x | 5.0x | ||
| LTM P/E Ratio | -3.9x | 17.6x | 5.4x | -15.0x | 9.6x | 15.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.3x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.1x | 0.1x | |||||
| Selected Price / Sales Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) LTM Sales | 96 | 96 | 96 | |||||
| (=) Equity Value | 362 | 381 | 400 | |||||
| (/) Shares Outstanding | 29.8 | 29.8 | 29.8 | |||||
| Implied Value Range | 12.12 | 12.76 | 13.39 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.12 | 12.76 | 13.39 | 15.70 | ||||
| Upside / (Downside) | -22.8% | -18.8% | -14.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AWTX | MEHT | REDCO | BHAT | BNWM | SSML | |
| Value of Common Equity | 1,128 | 10,836 | 1,304 | 2,848 | 792 | 468 | |
| (/) Shares Outstanding | 0.8 | 30.0 | 49.3 | 3.0 | 9.5 | 29.8 | |
| Implied Stock Price | 1,409.56 | 361.19 | 26.45 | 936.58 | 83.29 | 15.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,409.56 | 361.19 | 26.45 | 936.58 | 83.29 | 15.70 | |
| 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 | |