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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.5x - 0.9x | 0.6x |
| Fair Value | $5.03 - $5.56 | $5.30 |
| Upside | -16.1% - -7.3% | -11.7% |
| Benchmarks | - | Full Ticker |
| Arbuthnot Banking Group PLC | - | AIM:ARBB |
| Secure Trust Bank PLC | - | LSE:STB |
| Metro Bank Holdings PLC | - | LSE:MTRO |
| Close Brothers Group plc | - | LSE:CBG |
| Swedbank AB (publ) | - | LSE:0H6T |
| NatWest Group plc | - | OTCPK:RBSP.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| ARBB | STB | MTRO | CBG | 0H6T | RBSP.F | |||
| AIM:ARBB | LSE:STB | LSE:MTRO | LSE:CBG | LSE:0H6T | OTCPK:RBSP.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 32.1% | -8.7% | NM- | -14.9% | 12.1% | 9.1% | ||
| 3Y CAGR | 54.1% | -13.9% | NM- | -23.8% | 18.7% | 21.3% | ||
| Latest Twelve Months | -29.7% | -16.9% | 44.1% | -172.2% | 2.2% | -1.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.4% | 21.5% | -42.7% | 13.8% | 42.1% | 23.8% | ||
| Prior Fiscal Year | 19.8% | 16.7% | 4.8% | 10.1% | 47.8% | 31.8% | ||
| Latest Fiscal Year | 14.2% | 13.9% | 10.7% | 9.6% | 46.9% | 30.9% | ||
| Latest Twelve Months | 14.2% | 13.9% | 10.7% | -10.7% | 46.9% | 30.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.7% | 7.8% | -11.2% | 7.3% | 13.9% | 7.1% | ||
| Prior Fiscal Year | 15.2% | 7.1% | 2.8% | 4.9% | 18.2% | 12.2% | ||
| Latest Twelve Months | 9.6% | 5.6% | 3.7% | -5.6% | 16.7% | 11.6% | ||
| Next Fiscal Year | 7.8% | 11.9% | 6.2% | 4.7% | 12.8% | 11.9% | ||
| Two Fiscal Years Forward | 8.7% | 14.1% | 9.3% | 5.3% | 12.1% | 12.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 0.8x | 1.6x | 0.5x | 3.3x | 2.6x | ||
| Price / LTM EPS | 6.0x | 5.7x | 14.6x | -4.5x | 7.1x | 8.3x | ||
| Price / Book | 0.6x | 0.3x | 0.5x | 0.3x | 1.1x | 0.9x | ||
| Price / Fwd Book | 0.5x | 0.3x | 0.5x | 0.2x | 1.1x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.5x | 1.1x | |||||
| Historical P/B Ratio | 0.5x | 0.6x | 0.9x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 39,350 | 39,350 | 39,350 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ARBB | STB | MTRO | CBG | 0H6T | RBSP.F | |
| Value of Common Equity | 149 | 113 | 622 | 445 | 245,454 | 36,417 | |
| (/) Shares Outstanding | 16.3 | 19.1 | 673.0 | 150.5 | 1,123.7 | 8,066.0 | |
| Implied Stock Price | 9.15 | 5.92 | 0.92 | 2.95 | 218.43 | 4.51 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.75 | |
| Implied Stock Price (Trading Cur) | 9.15 | 5.92 | 0.92 | 2.95 | 218.43 | 6.00 | |
| Trading Currency | GBP | GBP | GBP | GBP | SEK | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.75 | |