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 | 3.9x - 4.3x | 4.1x |
| Historical Pb Multiple | 3.6x - 4.5x | 4.0x |
| Fair Value | €228.30 - €252.33 | €240.31 |
| Upside | -14.0% - -4.9% | -9.5% |
| Benchmarks | - | Full Ticker |
| TMX Group Limited | - | DB:9TX |
| Nasdaq, Inc. | - | XTRA:NAQ |
| Bursa Malaysia Berhad | - | KLSE:BURSA |
| B3 S.A. - Brasil, Bolsa, Balcão | - | DB:YBV0 |
| JSE Limited | - | JSE:JSE |
| Deutsche Börse AG | - | XTRA:DB1 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9TX | NAQ | BURSA | YBV0 | JSE | DB1 | |||
| DB:9TX | XTRA:NAQ | KLSE:BURSA | DB:YBV0 | JSE:JSE | XTRA:DB1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.2% | 7.6% | 10.8% | 11.0% | 5.6% | 14.2% | ||
| 3Y CAGR | 12.5% | -2.0% | -4.4% | -1.0% | 8.3% | 17.2% | ||
| Latest Twelve Months | 35.3% | 5.5% | 22.9% | 10.8% | 10.4% | 13.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 37.1% | 17.5% | 42.3% | 48.1% | 29.7% | 30.3% | ||
| Prior Fiscal Year | 29.8% | 17.5% | 41.1% | 46.3% | 29.5% | 34.2% | ||
| Latest Fiscal Year | 33.0% | 15.1% | 39.7% | 48.1% | 30.7% | 33.6% | ||
| Latest Twelve Months | 33.0% | 15.1% | 39.7% | 48.1% | 30.7% | 33.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.9% | 15.8% | 37.2% | 19.1% | 17.6% | 18.8% | ||
| Prior Fiscal Year | 8.8% | 12.5% | 31.4% | 20.4% | 19.4% | 19.0% | ||
| Latest Twelve Months | 11.1% | 10.2% | 36.6% | 23.7% | 20.2% | 19.1% | ||
| Next Fiscal Year | 11.3% | 15.6% | 33.1% | 28.1% | 20.8% | 18.2% | ||
| Two Fiscal Years Forward | 11.7% | 15.8% | 33.3% | 31.4% | 21.0% | 17.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 9.3x | 5.6x | 7.8x | 6.4x | 3.2x | 8.4x | ||
| Price / LTM EPS | 28.2x | 36.8x | 19.7x | 13.3x | 10.6x | 25.0x | ||
| Price / Book | 3.0x | 3.7x | 7.0x | 3.3x | 2.1x | 4.5x | ||
| Price / Fwd Book | 2.7x | 3.3x | 6.7x | 3.8x | 2.0x | 4.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.1x | 3.3x | 7.0x | |||||
| Historical P/B Ratio | 3.6x | 4.0x | 4.5x | |||||
| Selected P/B Multiple | 3.9x | 4.1x | 4.3x | |||||
| (x) Book Value | 10,771 | 10,771 | 10,771 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9TX | NAQ | BURSA | YBV0 | JSE | DB1 | |
| Value of Common Equity | 13,052 | 40,126 | 6,110 | 66,986 | 9,720 | 48,775 | |
| (/) Shares Outstanding | 278.0 | 575.1 | 809.3 | 1,750.1 | 81.3 | 183.8 | |
| Implied Stock Price | 46.94 | 69.77 | 7.55 | 38.27 | 119.50 | 265.40 | |
| FX Conversion Rate to Trading Currency | 1.58 | 1.13 | 1.00 | 6.66 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.80 | 61.52 | 7.55 | 5.75 | 119.50 | 265.40 | |
| Trading Currency | EUR | EUR | MYR | EUR | ZAR | EUR | |
| FX Rate to Reporting Currency | 1.58 | 1.13 | 1.00 | 6.66 | 1.00 | 1.00 | |