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 | 0.5x - 1.7x | 0.9x |
| Fair Value | ₪16 - ₪17.69 | ₪16.84 |
| Upside | 10.7% - 22.3% | 16.5% |
| Benchmarks | - | Full Ticker |
| Veridis Environment Ltd | - | TASE:VRDS |
| Aran Research & Development (1982) Ltd. | - | TASE:ARAN |
| Utron Ltd | - | TASE:UTRN |
| Avrot Industries Ltd | - | TASE:AVRT |
| G1 Secure Solutions Ltd | - | TASE:GOSS |
| Shagrir Group Vehicle Services Ltd | - | TASE:SHGR |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| VRDS | ARAN | UTRN | AVRT | GOSS | SHGR | |||
| TASE:VRDS | TASE:ARAN | TASE:UTRN | TASE:AVRT | TASE:GOSS | TASE:SHGR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 23.9% | NM- | NM- | -14.5% | -6.2% | ||
| 3Y CAGR | NM- | -13.1% | -47.5% | NM- | -6.4% | NM- | ||
| Latest Twelve Months | 77.3% | -9.1% | -84.7% | 84.2% | -34.1% | 65.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.2% | 7.4% | -17.0% | -4.5% | 3.8% | 2.0% | ||
| Prior Fiscal Year | -3.2% | 4.4% | 1.0% | 1.0% | 3.6% | 2.6% | ||
| Latest Fiscal Year | -0.7% | 3.1% | 0.2% | 2.0% | 2.1% | 3.8% | ||
| Latest Twelve Months | -0.7% | 3.1% | 0.2% | 2.0% | 2.1% | 3.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.2% | 13.1% | -15.9% | -9.2% | 24.9% | 6.7% | ||
| Prior Fiscal Year | -5.9% | 8.2% | 1.8% | 1.4% | 24.4% | 5.9% | ||
| Latest Twelve Months | -1.0% | 6.8% | 0.3% | 2.6% | 15.2% | 8.9% | ||
| Next Fiscal Year | -1.1% | 12.9% | 0.3% | 1.9% | 15.3% | 7.5% | ||
| Two Fiscal Years Forward | -1.1% | 16.6% | 0.3% | 1.8% | 14.9% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.4x | 1.3x | 1.1x | 0.4x | 0.4x | ||
| Price / LTM EPS | -180.7x | 13.6x | 746.8x | 54.3x | 20.0x | 10.8x | ||
| Price / Book | 1.8x | 0.9x | 2.0x | 1.4x | 2.9x | 0.9x | ||
| Price / Fwd Book | 1.8x | 0.8x | 2.0x | 1.4x | 2.8x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.8x | 2.9x | |||||
| Historical P/B Ratio | 0.5x | 0.9x | 1.7x | |||||
| Selected P/B Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) Book Value | 165 | 165 | 165 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | VRDS | ARAN | UTRN | AVRT | GOSS | SHGR | |
| Value of Common Equity | 3,339 | 93 | 118 | 149 | 411 | 150 | |
| (/) Shares Outstanding | 145.2 | 4.9 | 20.6 | 350.2 | 80.3 | 10.4 | |
| Implied Stock Price | 23.00 | 19.00 | 5.74 | 0.43 | 5.12 | 14.46 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 23.00 | 19.00 | 5.74 | 0.43 | 5.12 | 14.46 | |
| Trading Currency | ILS | ILS | ILS | ILS | ILS | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |