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 | 31.4x - 34.7x | 33.1x |
| Selected Fwd P/E Multiple | 20.8x - 23.0x | 21.9x |
| Fair Value | ₪32.37 - ₪35.78 | ₪34.07 |
| Upside | -25.9% - -18.1% | -22.0% |
| Benchmarks | - | Full Ticker |
| Bursa Malaysia Berhad | - | KLSE:BURSA |
| London Stock Exchange Group plc | - | LSE:LSEG |
| B3 S.A. - Brasil, Bolsa, Balcão | - | BOVESPA:B3SA3 |
| Deutsche Börse AG | - | OTCPK:DBOE.F |
| JSE Limited | - | JSE:JSE |
| The Tel-Aviv Stock Exchange Ltd. | - | TASE:TASE |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| BURSA | LSEG | B3SA3 | DBOE.F | JSE | TASE | |||
| KLSE:BURSA | LSE:LSEG | BOVESPA:B3SA3 | OTCPK:DBOE.F | JSE:JSE | TASE:TASE | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.8% | 10.4% | 11.0% | 14.2% | 5.6% | 42.0% | ||
| 3Y CAGR | -4.4% | 14.1% | -1.0% | 17.2% | 8.3% | 30.6% | ||
| Latest Twelve Months | 22.9% | -10.0% | 10.8% | 13.0% | 10.4% | 21.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 42.3% | 23.7% | 48.1% | 30.3% | 29.7% | 15.8% | ||
| Prior Fiscal Year | 41.1% | 9.1% | 46.3% | 34.2% | 29.5% | 21.3% | ||
| Latest Fiscal Year | 39.7% | 7.7% | 48.1% | 33.6% | 30.7% | 23.2% | ||
| Latest Twelve Months | 39.7% | 7.7% | 48.1% | 33.6% | 30.7% | 23.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | 22.5x | 9.5x | 17.4x | 6.5x | 23.7x | ||
| Price / LTM Sales | 7.8x | 6.5x | 6.6x | 8.3x | 3.2x | 9.1x | ||
| LTM P/E Ratio | 19.6x | 84.2x | 13.7x | 24.6x | 10.5x | 39.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 10.5x | 19.6x | 84.2x | |||||
| Historical LTM P/E Ratio | 23.4x | 39.8x | 58.1x | |||||
| Selected P/E Multiple | 31.4x | 33.1x | 34.7x | |||||
| (x) LTM Net Income | 101 | 101 | 101 | |||||
| (=) Equity Value | 3,184 | 3,352 | 3,519 | |||||
| (/) Shares Outstanding | 91.2 | 91.2 | 91.2 | |||||
| Implied Value Range | 34.90 | 36.73 | 38.57 | |||||
| FX Rate: ILS/ILS | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 34.90 | 36.73 | 38.57 | 43.67 | ||||
| Upside / (Downside) | -20.1% | -15.9% | -11.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | BURSA | LSEG | B3SA3 | DBOE.F | JSE | TASE | |
| Value of Common Equity | 6,110 | 57,675 | 62,445 | 47,763 | 9,680 | 3,984 | |
| (/) Shares Outstanding | 809.3 | 515.0 | 5,265.2 | 183.8 | 81.3 | 91.2 | |
| Implied Stock Price | 7.55 | 112.00 | 11.86 | 259.90 | 119.00 | 43.67 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.88 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.55 | 112.00 | 11.86 | 294.50 | 119.00 | 43.67 | |
| Trading Currency | MYR | GBP | BRL | USD | ZAR | ILS | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.88 | 1.00 | 1.00 | |