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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | ₨144.44 - ₨159.64 | ₨152.04 |
| Upside | 13.7% - 25.7% | 19.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Gatron (Industries) Limited | - | KASE:GATI |
| Pakistan Aluminium Beverage Cans Limited | - | KASE:PABC |
| Balochistan Glass Limited | - | KASE:BGL |
| International Packaging Films Limited | - | KASE:IPAK |
| Buxly Paints Limited | - | KASE:BUXL |
| Tri-Pack Films Limited | - | KASE:TRIPF |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| GATI | PABC | BGL | IPAK | BUXL | TRIPF | |||
| KASE:GATI | KASE:PABC | KASE:BGL | KASE:IPAK | KASE:BUXL | KASE:TRIPF | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.9% | 36.8% | -32.1% | NM- | 19.4% | 14.9% | ||
| 3Y CAGR | 27.1% | 47.2% | -49.5% | NM- | 20.7% | 15.6% | ||
| Latest Twelve Months | -13.8% | 16.9% | 982.2% | 37.4% | -8.5% | 16.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.5% | 21.7% | -91.5% | 3.6% | 0.7% | 3.3% | ||
| Prior Fiscal Year | -0.9% | 25.4% | -72.6% | 10.4% | 0.5% | 3.9% | ||
| Latest Fiscal Year | -1.3% | 26.5% | -315.3% | -0.2% | 1.1% | -1.5% | ||
| Latest Twelve Months | -4.3% | 26.5% | -101.6% | -1.1% | 0.1% | -1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.3x | 4.4x | -25.1x | 7.3x | 15.4x | 6.9x | ||
| Price / LTM Sales | 0.4x | 1.6x | 2.9x | 0.5x | 0.3x | 0.2x | ||
| LTM P/E Ratio | -10.1x | 6.2x | -2.8x | -43.9x | 273.7x | -11.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.5x | 2.9x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.2x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 30,205 | 30,205 | 30,205 | |||||
| (=) Equity Value | 5,796 | 6,101 | 6,406 | |||||
| (/) Shares Outstanding | 38.8 | 38.8 | 38.8 | |||||
| Implied Value Range | 149.39 | 157.25 | 165.11 | |||||
| FX Rate: PKR/PKR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 149.39 | 157.25 | 165.11 | 126.98 | ||||
| Upside / (Downside) | 17.6% | 23.8% | 30.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GATI | PABC | BGL | IPAK | BUXL | TRIPF | |
| Value of Common Equity | 11,960 | 39,050 | 2,276 | 14,536 | 167 | 4,927 | |
| (/) Shares Outstanding | 108.7 | 361.1 | 261.6 | 700.2 | 1.4 | 38.8 | |
| Implied Stock Price | 110.00 | 108.14 | 8.70 | 20.76 | 116.04 | 126.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 110.00 | 108.14 | 8.70 | 20.76 | 116.04 | 126.98 | |
| 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 | |