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 | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.2x - 0.6x | 0.2x |
| Fair Value | €14.53 - €16.06 | €15.29 |
| Upside | 12.6% - 24.5% | 18.6% |
| Benchmarks | - | Full Ticker |
| Podravska banka d.d. | - | ZGSE:PDBA |
| Hrvatska postanska banka d.d. | - | ZGSE:HPB |
| Istarska kreditna banka Umag d.d. | - | ZGSE:IKBA |
| Zagrebacka banka d.d. | - | ZGSE:ZABA |
| Agram banka d.d. | - | ZGSE:KBZ |
| Slatinska Banka d.d. | - | ZGSE:SNBA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PDBA | HPB | IKBA | ZABA | KBZ | SNBA | |||
| ZGSE:PDBA | ZGSE:HPB | ZGSE:IKBA | ZGSE:ZABA | ZGSE:KBZ | ZGSE:SNBA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 21.3% | 30.1% | 26.1% | 18.7% | 11.7% | 27.2% | ||
| 3Y CAGR | 54.8% | 39.7% | 37.4% | 40.8% | 17.0% | 26.9% | ||
| Latest Twelve Months | 8.0% | -22.3% | -12.9% | -1.3% | -0.9% | 1634.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.3% | 50.2% | 36.2% | 40.6% | 32.5% | 25.1% | ||
| Prior Fiscal Year | 20.9% | 40.4% | 43.6% | 51.3% | 36.4% | 9.5% | ||
| Latest Fiscal Year | 31.4% | 34.9% | 44.7% | 52.2% | 38.2% | 9.7% | ||
| Latest Twelve Months | 29.2% | 31.3% | 41.3% | 52.7% | 37.7% | 161.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.0% | 15.5% | 13.4% | 12.7% | 10.6% | 9.2% | ||
| Prior Fiscal Year | 6.3% | 16.8% | 18.9% | 19.0% | 13.7% | 3.9% | ||
| Latest Twelve Months | 9.4% | 11.0% | 15.7% | 21.3% | 12.4% | 64.1% | ||
| Next Fiscal Year | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 11.1% | 14.8% | 18.2% | 24.1% | 12.2% | 4.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.5x | 2.6x | 2.5x | 7.9x | 3.5x | 0.8x | ||
| Price / LTM EPS | 8.4x | 8.4x | 6.0x | 14.9x | 9.3x | 0.5x | ||
| Price / Book | 0.8x | 0.9x | 0.9x | 3.1x | 1.1x | 0.2x | ||
| Price / Fwd Book | 0.8x | 1.1x | 1.0x | 3.5x | 1.1x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 0.9x | 3.1x | |||||
| Historical P/B Ratio | 0.2x | 0.2x | 0.6x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 51 | 51 | 51 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PDBA | HPB | IKBA | ZABA | KBZ | SNBA | |
| Value of Common Equity | 59 | 563 | 70 | 8,326 | 78 | 12 | |
| (/) Shares Outstanding | 0.7 | 2.0 | 0.1 | 320.2 | 1.9 | 0.9 | |
| Implied Stock Price | 89.00 | 278.00 | 474.00 | 26.00 | 40.00 | 12.90 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 89.00 | 278.00 | 474.00 | 26.00 | 40.00 | 12.90 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |