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 | 1.1x - 1.2x | 1.2x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.2x |
| Fair Value | ﷼27.54 - ﷼30.44 | ﷼28.99 |
| Upside | 24.1% - 37.1% | 30.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| East Pipes Integrated Company for Industry | 132,100.0% | SASE:1321 |
| Group Five Pipe Saudi Company | 952,300.0% | SASE:9523 |
| Al Taiseer Group TALCO Industrial Company | 414,300.0% | SASE:4143 |
| Al Masane Al Kobra Mining Company | 132,200.0% | SASE:1322 |
| Arabian Pipes Company | 220,000.0% | SASE:2200 |
| United Wire Factories Company | 130,100.0% | SASE:1301 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1321 | 9523 | 4143 | 1322 | 2200 | 1301 | |||
| SASE:1321 | SASE:9523 | SASE:4143 | SASE:1322 | SASE:2200 | SASE:1301 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.9% | 8.5% | 16.2% | 21.6% | 9.0% | -0.5% | ||
| 3Y CAGR | 45.3% | 15.1% | 10.9% | 10.0% | 43.1% | -8.4% | ||
| Latest Twelve Months | -0.8% | 114.5% | 15.1% | 63.7% | -18.9% | -9.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 1.7% | 11.3% | 23.2% | -6.8% | 4.6% | ||
| Prior Fiscal Year | 17.3% | 2.1% | 11.8% | 11.2% | 12.1% | 2.6% | ||
| Latest Fiscal Year | 20.8% | 3.9% | 11.7% | 22.8% | 14.8% | 2.3% | ||
| Latest Twelve Months | 21.6% | 3.9% | 11.1% | 25.2% | 13.3% | 1.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.0x | 13.9x | 13.2x | 11.5x | 5.7x | 25.1x | ||
| Price / LTM Sales | 1.8x | 0.8x | 2.2x | 6.3x | 1.1x | 0.9x | ||
| LTM P/E Ratio | 8.5x | 19.9x | 20.1x | 25.5x | 8.5x | 65.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.8x | 6.3x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.1x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) LTM Sales | 685 | 685 | 685 | |||||
| (=) Equity Value | 768 | 809 | 849 | |||||
| (/) Shares Outstanding | 28.1 | 28.1 | 28.1 | |||||
| Implied Value Range | 27.37 | 28.81 | 30.25 | |||||
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.37 | 28.81 | 30.25 | 22.20 | ||||
| Upside / (Downside) | 23.3% | 29.8% | 36.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1321 | 9523 | 4143 | 1322 | 2200 | 1301 | |
| Value of Common Equity | 3,371 | 784 | 1,639 | 5,787 | 1,120 | 623 | |
| (/) Shares Outstanding | 31.5 | 28.0 | 40.0 | 89.9 | 200.0 | 28.1 | |
| Implied Stock Price | 107.00 | 28.00 | 40.98 | 64.35 | 5.60 | 22.20 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 107.00 | 28.00 | 40.98 | 64.35 | 5.60 | 22.20 | |
| Trading Currency | SAR | SAR | SAR | SAR | SAR | SAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |