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 | 1.0x - 1.1x | 1.1x |
| Historical Pb Multiple | 0.6x - 3.6x | 0.8x |
| Fair Value | ₪9.96 - ₪11 | ₪10.48 |
| Upside | -15.6% - -6.7% | -11.2% |
| Benchmarks | - | Full Ticker |
| Nawi Group Ltd | - | TASE:NAWI |
| Direct Finance of Direct Group (2006)Ltd | - | TASE:DIFI |
| Isracard Ltd. | - | TASE:ISCD |
| Salafin S.A. | - | CBSE:SLF |
| Credit Corp Group Limited | - | ASX:CCP |
| M.L.R.N Projects and Trade Ltd. | - | TASE:MLRN |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| NAWI | DIFI | ISCD | SLF | CCP | MLRN | |||
| TASE:NAWI | TASE:DIFI | TASE:ISCD | CBSE:SLF | ASX:CCP | TASE:MLRN | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 24.6% | 4.0% | 1.6% | -6.5% | 43.5% | 27.4% | ||
| 3Y CAGR | 12.5% | -8.0% | -8.4% | 3.2% | -2.2% | 8.8% | ||
| Latest Twelve Months | 16.2% | -12.1% | -20.7% | 2.8% | 85.6% | -55.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 67.1% | 25.4% | 9.2% | 9.8% | 20.2% | 29.2% | ||
| Prior Fiscal Year | 71.3% | 17.4% | 9.0% | 12.7% | 13.4% | 106.0% | ||
| Latest Fiscal Year | 70.1% | 16.9% | 8.8% | 13.7% | 21.0% | 42.7% | ||
| Latest Twelve Months | 71.1% | 13.9% | 6.7% | 13.7% | 21.0% | 44.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 17.1% | 16.7% | 8.1% | 7.9% | 10.2% | 26.0% | ||
| Prior Fiscal Year | 19.1% | 11.0% | 8.7% | 10.5% | 6.2% | 37.1% | ||
| Latest Twelve Months | 18.8% | 8.8% | 6.7% | 10.8% | 11.0% | 14.1% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | 11.4% | #NUM! | ||
| Two Fiscal Years Forward | 20.3% | 11.4% | 9.0% | 11.9% | 11.6% | 12.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 8.3x | 1.7x | 0.9x | 2.8x | 2.7x | 3.9x | ||
| Price / LTM EPS | 11.6x | 12.5x | 13.2x | 20.4x | 12.7x | 9.0x | ||
| Price / Book | 2.1x | 1.1x | 0.9x | 2.2x | 1.3x | 1.2x | ||
| Price / Fwd Book | 2.3x | 1.1x | 0.9x | 2.4x | 1.2x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.3x | 2.2x | |||||
| Historical P/B Ratio | 0.6x | 0.8x | 3.6x | |||||
| Selected P/B Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) Book Value | 292 | 292 | 292 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | NAWI | DIFI | ISCD | SLF | CCP | MLRN | |
| Value of Common Equity | 1,923 | 1,440 | 2,730 | 1,902 | 1,190 | 354 | |
| (/) Shares Outstanding | 32.7 | 3.0 | 204.8 | 3.1 | 68.1 | 30.0 | |
| Implied Stock Price | 58.74 | 486.90 | 13.33 | 608.90 | 17.49 | 11.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 58.74 | 486.90 | 13.33 | 608.90 | 17.49 | 11.80 | |
| Trading Currency | ILS | ILS | ILS | MAD | AUD | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |