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 | 43.5x - 48.1x | 45.8x |
| Selected Fwd P/E Multiple | 55.7x - 61.6x | 58.7x |
| Fair Value | ﷼43.48 - ﷼48.06 | ﷼45.77 |
| Upside | -14.6% - -5.6% | -10.1% |
| Benchmarks | - | Full Ticker |
| Abdullah Saad Mohammed Abo Moati for Bookstores Company | 419,100.0% | SASE:4191 |
| Fawaz Abdulaziz Al Hokair & Company | 424,000.0% | SASE:4240 |
| Alhasoob Co. | 952,200.0% | SASE:9522 |
| Saudi Company for Hardware SACO | 400,800.0% | SASE:4008 |
| 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 | ||||||||
| 4191 | 4240 | 9522 | 4008 | 4192 | 4050 | |||
| SASE:4191 | SASE:4240 | SASE:9522 | SASE:4008 | SASE:4192 | SASE:4050 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.8% | NM- | -10.7% | NM- | -27.5% | -18.2% | ||
| 3Y CAGR | 13.6% | NM- | -31.9% | NM- | -41.2% | -4.6% | ||
| Latest Twelve Months | -17.8% | 100.0% | 117.1% | 92.2% | -18.6% | -51.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | -13.4% | 2.9% | -3.6% | 14.8% | 1.4% | ||
| Prior Fiscal Year | 10.0% | -23.3% | 0.8% | -7.4% | 13.6% | 1.3% | ||
| Latest Fiscal Year | 8.4% | -3.1% | 1.5% | -1.4% | 5.1% | 0.4% | ||
| Latest Twelve Months | 8.4% | 0.0% | 1.5% | -0.4% | NA | 0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 30.7x | 13.8x | 22.4x | 39.0x | 73.5x | 23.9x | ||
| Price / LTM Sales | 3.0x | 0.6x | 0.5x | 1.0x | 3.5x | 0.3x | ||
| LTM P/E Ratio | 36.0x | 224478.8x | 34.7x | -235.7x | 58.8x | 64.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -235.7x | 36.0x | 224478.8x | |||||
| Historical LTM P/E Ratio | 14.9x | 38.5x | 94.4x | |||||
| Selected P/E Multiple | 43.5x | 45.8x | 48.1x | |||||
| (x) LTM Net Income | 55 | 55 | 55 | |||||
| (=) Equity Value | 2,410 | 2,536 | 2,663 | |||||
| (/) Shares Outstanding | 70.0 | 70.0 | 70.0 | |||||
| Implied Value Range | 34.42 | 36.23 | 38.04 | |||||
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 34.42 | 36.23 | 38.04 | 50.90 | ||||
| Upside / (Downside) | -32.4% | -28.8% | -25.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4191 | 4240 | 9522 | 4008 | 4192 | 4050 | |
| Value of Common Equity | 792 | 3,147 | 126 | 1,052 | 2,450 | 3,563 | |
| (/) Shares Outstanding | 20.0 | 114.8 | 2.8 | 35.9 | 350.0 | 70.0 | |
| Implied Stock Price | 39.60 | 27.42 | 45.00 | 29.30 | 7.00 | 50.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39.60 | 27.42 | 45.00 | 29.30 | 7.00 | 50.90 | |
| 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 | |