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 | 21.8x - 24.1x | 22.9x |
| Selected Fwd P/E Multiple | 28.3x - 31.3x | 29.8x |
| Fair Value | ﷼49.60 - ﷼54.82 | ﷼52.21 |
| Upside | 5.6% - 16.8% | 11.2% |
| Benchmarks | - | Full Ticker |
| Retal Urban Development Company | 432,200.0% | SASE:4322 |
| Makkah Construction and Development Company | 410,000.0% | SASE:4100 |
| Enma Al Rawabi Company | 952,100.0% | SASE:9521 |
| View United Real Estate Development Co. | 959,100.0% | SASE:9591 |
| Dar Al Arkan Real Estate Development Company | 430,000.0% | SASE:4300 |
| Sumou Real Estate Company | 432,300.0% | SASE:4323 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 4322 | 4100 | 9521 | 9591 | 4300 | 4323 | |||
| SASE:4322 | SASE:4100 | SASE:9521 | SASE:9591 | SASE:4300 | SASE:4323 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 34.8% | 11.7% | 12.2% | NM- | 21.0% | 8.8% | ||
| 3Y CAGR | 14.0% | NM- | 21.8% | NM- | 81.2% | 9.5% | ||
| Latest Twelve Months | 31.5% | 23.0% | 120.4% | -8.5% | 29.2% | 3.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.4% | 4.8% | 58.6% | 21.9% | 11.3% | 49.2% | ||
| Prior Fiscal Year | 14.8% | 45.7% | 66.2% | 19.4% | 22.6% | 37.6% | ||
| Latest Fiscal Year | 12.9% | 49.2% | 68.3% | 20.1% | 21.0% | 24.8% | ||
| Latest Twelve Months | 12.9% | 49.2% | 53.3% | 23.4% | 21.0% | 24.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.0x | 44.2x | 16.3x | 12.6x | 18.1x | 19.1x | ||
| Price / LTM Sales | 4.2x | 26.3x | 8.9x | 2.9x | 6.1x | 5.6x | ||
| LTM P/E Ratio | 32.8x | 53.4x | 16.6x | 12.2x | 29.3x | 22.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.2x | 29.3x | 53.4x | |||||
| Historical LTM P/E Ratio | 17.0x | 22.4x | 33.7x | |||||
| Selected P/E Multiple | 21.8x | 22.9x | 24.1x | |||||
| (x) LTM Net Income | 107 | 107 | 107 | |||||
| (=) Equity Value | 2,322 | 2,444 | 2,566 | |||||
| (/) Shares Outstanding | 50.0 | 50.0 | 50.0 | |||||
| Implied Value Range | 46.44 | 48.88 | 51.33 | |||||
| FX Rate: SAR/SAR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 46.44 | 48.88 | 51.33 | 46.95 | ||||
| Upside / (Downside) | -1.1% | 4.1% | 9.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 4322 | 4100 | 9521 | 9591 | 4300 | 4323 | |
| Value of Common Equity | 8,887 | 21,600 | 1,120 | 231 | 23,436 | 2,348 | |
| (/) Shares Outstanding | 499.2 | 200.0 | 40.0 | 33.0 | 1,080.0 | 50.0 | |
| Implied Stock Price | 17.80 | 108.00 | 28.00 | 7.00 | 21.70 | 46.95 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 17.80 | 108.00 | 28.00 | 7.00 | 21.70 | 46.95 | |
| 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 | |