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 | 0.7x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.5x - 1.4x | 1.0x |
| Fair Value | kr54.91 - kr60.69 | kr57.80 |
| Upside | -25.2% - -17.4% | -21.3% |
| Benchmarks | - | Full Ticker |
| Kuehne + Nagel International AG | - | SWX:KNIN |
| Höegh Autoliners ASA | - | OB:HAUTO |
| Odfjell SE | - | OB:ODF |
| Wilh. Wilhelmsen Holding ASA | - | OB:WWIB |
| Klaveness Combination Carriers ASA | - | OB:KCC |
| Wallenius Wilhelmsen ASA | - | OB:WAWI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| KNIN | HAUTO | ODF | WWIB | KCC | WAWI | |||
| SWX:KNIN | OB:HAUTO | OB:ODF | OB:WWIB | OB:KCC | OB:WAWI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.2% | NM- | NM- | 34.3% | 167.3% | 59.9% | ||
| 3Y CAGR | -16.5% | 70.6% | NM- | 90.5% | 53.3% | 94.1% | ||
| Latest Twelve Months | -3.9% | 12.2% | 8.9% | 9.2% | -29.4% | 15.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | 29.0% | 9.3% | 34.4% | 19.9% | 10.0% | ||
| Prior Fiscal Year | 6.0% | 40.8% | 17.0% | 45.4% | 30.3% | 16.6% | ||
| Latest Fiscal Year | 4.8% | 45.2% | 22.2% | 43.8% | 29.3% | 18.3% | ||
| Latest Twelve Months | 4.7% | 48.0% | 20.0% | 44.7% | 23.1% | 19.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 52.7% | 33.3% | 15.6% | 13.4% | 17.1% | 14.8% | ||
| Prior Fiscal Year | 39.2% | 47.6% | 27.2% | 20.2% | 26.4% | 27.5% | ||
| Latest Twelve Months | 37.5% | 54.7% | 28.5% | 19.0% | 16.7% | 29.9% | ||
| Next Fiscal Year | 35.5% | 37.7% | 19.4% | 21.8% | 8.3% | 28.7% | ||
| Two Fiscal Years Forward | 38.5% | 41.4% | 18.2% | 16.0% | 21.1% | 29.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 1.0x | 0.6x | 1.4x | 1.3x | 0.6x | ||
| Price / LTM EPS | 17.6x | 2.2x | 3.0x | 3.1x | 5.6x | 2.9x | ||
| Price / Book | 7.3x | 1.2x | 0.8x | 0.6x | 1.0x | 1.0x | ||
| Price / Fwd Book | 6.6x | 1.4x | 0.8x | 0.5x | 1.1x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.0x | 7.3x | |||||
| Historical P/B Ratio | 0.5x | 1.0x | 1.4x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 2,992 | 2,992 | 2,992 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KNIN | HAUTO | ODF | WWIB | KCC | WAWI | |
| Value of Common Equity | 21,116 | 1,434 | 733 | 1,574 | 335 | 2,998 | |
| (/) Shares Outstanding | 118.7 | 190.8 | 79.1 | 42.9 | 59.3 | 422.7 | |
| Implied Stock Price | 177.85 | 7.52 | 9.27 | 36.69 | 5.66 | 7.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | |
| Implied Stock Price (Trading Cur) | 177.85 | 77.88 | 96.00 | 380.00 | 58.60 | 73.45 | |
| Trading Currency | CHF | NOK | NOK | NOK | NOK | NOK | |
| FX Rate to Reporting Currency | 1.00 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | |