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 | 1.2x - 1.3x | 1.3x |
| Historical Pb Multiple | 0.8x - 1.2x | 1.0x |
| Fair Value | $1.18 - $1.31 | $1.24 |
| Upside | -13.0% - -3.8% | -8.4% |
| Benchmarks | - | Full Ticker |
| ANA Holdings Inc. | 920,200.0% | TSE:9202 |
| Qantas Airways Limited | - | ASX:QAN |
| Singapore Airlines Limited | - | SGX:C6L |
| International Consolidated Airlines Group S.A. | - | BME:IAG |
| Japan Airlines Co., Ltd. | 920,100.0% | TSE:9201 |
| Cathay Pacific Airways Limited | - | OTCPK:CPCA.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9202 | QAN | C6L | IAG | 9201 | CPCA.F | |||
| TSE:9202 | ASX:QAN | SGX:C6L | BME:IAG | TSE:9201 | OTCPK:CPCA.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 40.8% | NM- | NM- | 9.8% | 14.9% | 41.5% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 0.1% | 27.9% | 3.9% | 18.5% | 39.0% | 16.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.3% | -6.6% | -12.4% | -22.1% | -11.8% | -9.1% | ||
| Prior Fiscal Year | 7.6% | 5.7% | 14.1% | 9.0% | 5.8% | 9.6% | ||
| Latest Fiscal Year | 6.8% | 6.7% | 14.2% | 8.5% | 5.8% | 9.2% | ||
| Latest Twelve Months | 6.6% | 6.7% | 14.2% | 9.4% | 6.3% | 9.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -3.5% | 6337.4% | -0.6% | -47.9% | -4.5% | -4.6% | ||
| Prior Fiscal Year | 16.5% | 853.7% | 14.8% | 100.4% | 11.1% | 19.2% | ||
| Latest Twelve Months | 13.9% | 300.8% | 17.4% | 58.4% | 11.6% | 17.5% | ||
| Next Fiscal Year | 12.9% | 143.9% | 6.7% | 47.2% | 13.5% | 15.5% | ||
| Two Fiscal Years Forward | 12.2% | 83.2% | 6.9% | 38.0% | 12.9% | 14.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.7x | 1.0x | 0.6x | 0.7x | 0.6x | ||
| Price / LTM EPS | 9.2x | 10.9x | 7.3x | 6.7x | 11.4x | 7.1x | ||
| Price / Book | 1.3x | 22.6x | 1.3x | 3.5x | 1.2x | 1.4x | ||
| Price / Fwd Book | 1.1x | 9.7x | 1.3x | 2.5x | 1.3x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.3x | 22.6x | |||||
| Historical P/B Ratio | 0.8x | 1.0x | 1.2x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) Book Value | 51,654 | 51,654 | 51,654 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9202 | QAN | C6L | IAG | 9201 | CPCA.F | |
| Value of Common Equity | 1,391,747 | 17,562 | 20,187 | 20,836 | 1,366,423 | 70,703 | |
| (/) Shares Outstanding | 469.9 | 1,482.0 | 3,072.6 | 4,625.1 | 436.6 | 6,676.5 | |
| Implied Stock Price | 2,961.50 | 11.85 | 6.57 | 4.51 | 3,130.00 | 10.59 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.80 | |
| Implied Stock Price (Trading Cur) | 2,961.50 | 11.85 | 6.57 | 4.51 | 3,130.00 | 1.36 | |
| Trading Currency | JPY | AUD | SGD | EUR | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.80 | |