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 Pb Multiple | 3.9x - 4.3x | 4.1x |
| Historical Pb Multiple | 1.9x - 5.7x | 3.4x |
| Fair Value | $122.18 - $135.04 | $128.61 |
| Upside | -31.8% - -24.6% | -28.2% |
| Benchmarks | - | Full Ticker |
| Heidrick & Struggles International, Inc. | - | NasdaqGS:HSII |
| Robert Half Inc. | - | NYSE:RHI |
| Leidos Holdings, Inc. | - | NYSE:LDOS |
| Kforce Inc. | - | NYSE:KFRC |
| Resources Connection, Inc. | - | NasdaqGS:RGP |
| CRA International, Inc. | - | NasdaqGS:CRAI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HSII | RHI | LDOS | KFRC | RGP | CRAI | |||
| NasdaqGS:HSII | NYSE:RHI | NYSE:LDOS | NYSE:KFRC | NasdaqGS:RGP | NasdaqGS:CRAI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -28.5% | -11.2% | 13.5% | -1.6% | -7.7% | 17.6% | ||
| 3Y CAGR | -50.6% | -25.1% | 18.5% | -12.5% | -5.9% | 3.9% | ||
| Latest Twelve Months | -84.0% | -38.8% | 530.2% | -17.5% | -329.1% | 21.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.6% | 7.3% | 4.7% | 4.4% | 4.5% | 6.3% | ||
| Prior Fiscal Year | 5.3% | 6.4% | 1.3% | 4.0% | 7.0% | 6.1% | ||
| Latest Fiscal Year | 0.8% | 4.3% | 7.5% | 3.6% | 3.3% | 6.8% | ||
| Latest Twelve Months | 0.8% | 4.3% | 7.5% | 3.6% | -10.5% | 6.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.8% | 34.0% | 16.5% | 35.6% | 9.7% | 18.0% | ||
| Prior Fiscal Year | 12.5% | 26.0% | 4.7% | 35.8% | 13.8% | 18.1% | ||
| Latest Twelve Months | 1.9% | 17.0% | 29.1% | 32.1% | -16.6% | 21.9% | ||
| Next Fiscal Year | 13.0% | 20.1% | 30.7% | 34.6% | 5.7% | 25.0% | ||
| Two Fiscal Years Forward | 13.7% | 35.5% | 30.2% | 45.8% | -1.9% | 26.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.9x | 1.0x | 0.6x | 0.4x | 1.8x | ||
| Price / LTM EPS | 102.7x | 21.3x | 13.9x | 17.5x | -3.6x | 26.1x | ||
| Price / Book | 2.0x | 3.9x | 4.0x | 5.7x | 0.7x | 5.7x | ||
| Price / Fwd Book | 1.8x | 4.7x | 3.7x | 6.6x | 0.5x | 5.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 3.9x | 5.7x | |||||
| Historical P/B Ratio | 1.9x | 3.4x | 5.7x | |||||
| Selected P/B Multiple | 3.9x | 4.1x | 4.3x | |||||
| (x) Book Value | 212 | 212 | 212 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HSII | RHI | LDOS | KFRC | RGP | CRAI | |
| Value of Common Equity | 896 | 5,367 | 17,469 | 884 | 222 | 1,216 | |
| (/) Shares Outstanding | 20.4 | 100.4 | 128.2 | 18.2 | 33.1 | 6.8 | |
| Implied Stock Price | 43.92 | 53.43 | 136.25 | 48.56 | 6.71 | 179.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 43.92 | 53.43 | 136.25 | 48.56 | 6.71 | 179.09 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |