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 P/E Multiple | 56.9x - 62.9x | 59.9x |
| Selected Fwd P/E Multiple | 39.4x - 43.6x | 41.5x |
| Fair Value | ﷼44.06 - ﷼48.69 | ﷼46.37 |
| Upside | -33.1% - -26.1% | -29.6% |
| Benchmarks | - | Full Ticker |
| Fawaz Abdulaziz Al Hokair & Company | 424,000.0% | SASE:4240 |
| Saudi Company for Hardware SACO | 400,800.0% | SASE:4008 |
| Jarir Marketing Company | 419,000.0% | SASE:4190 |
| Fad International Company | 958,900.0% | SASE:9589 |
| Al-Saif Stores for Development & Investment Company | 419,200.0% | SASE:4192 |
| Saudi Automotive Services Company | 405,000.0% | SASE:4050 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4240 | 4008 | 4190 | 9589 | 4192 | 4050 | |||
| SASE:4240 | SASE:4008 | SASE:4190 | SASE:9589 | SASE:4192 | SASE:4050 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -0.2% | NM- | -27.5% | -18.2% | ||
| 3Y CAGR | NM- | NM- | -0.6% | NM- | -41.2% | -4.6% | ||
| Latest Twelve Months | 86.1% | 79.6% | 0.1% | NM | -61.8% | -58.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.7% | -3.4% | 10.2% | 3.2% | 15.5% | 1.8% | ||
| Prior Fiscal Year | -23.3% | -7.4% | 9.2% | 8.6% | 13.6% | 1.2% | ||
| Latest Fiscal Year | -3.1% | -1.4% | 9.0% | 0.2% | 5.1% | 0.4% | ||
| Latest Twelve Months | -3.1% | -1.4% | 9.0% | -1.2% | 5.1% | 0.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 14.7x | 51.5x | 14.3x | 17.2x | 79.6x | 49.6x | ||
| Price / LTM Sales | 0.3x | 1.2x | 1.4x | 0.6x | 3.5x | 0.5x | ||
| LTM P/E Ratio | -10.2x | -81.5x | 15.5x | -52.8x | 67.9x | 104.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -81.5x | -10.2x | 67.9x | |||||
| Historical LTM P/E Ratio | 14.9x | 40.4x | 104.3x | |||||
| Selected P/E Multiple | 56.9x | 59.9x | 62.9x | |||||
| (x) LTM Net Income | 44 | 44 | 44 | |||||
| (=) Equity Value | 2,515 | 2,647 | 2,780 | |||||
| (/) Shares Outstanding | 70.0 | 70.0 | 70.0 | |||||
| Implied Value Range | 35.93 | 37.82 | 39.71 | |||||
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 35.93 | 37.82 | 39.71 | 65.90 | ||||
| Upside / (Downside) | -45.5% | -42.6% | -39.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4240 | 4008 | 4190 | 9589 | 4192 | 4050 | |
| Value of Common Equity | 1,536 | 1,154 | 15,192 | 101 | 2,548 | 4,613 | |
| (/) Shares Outstanding | 114.8 | 35.9 | 1,200.0 | 1.2 | 350.0 | 70.0 | |
| Implied Stock Price | 13.38 | 32.15 | 12.66 | 84.00 | 7.28 | 65.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13.38 | 32.15 | 12.66 | 84.00 | 7.28 | 65.90 | |
| 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 | |