加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.5x - 1.6x | 1.6x |
| Historical Pb Multiple | 1.1x - 3.2x | 1.8x |
| Fair Value | 127.30₺ - 140.70₺ | 134.00₺ |
| Upside | 29.5% - 43.1% | 36.3% |
| Benchmarks | - | Full Ticker |
| MTN Group Limited | - | JSE:MTN |
| Türk Telekomünikasyon Anonim Sirketi | - | IBSE:TTKOM |
| Deutsche Telekom AG | - | OTCPK:DTEG.F |
| Telefónica, S.A. | - | BASE:TEFO |
| Elisa Oyj | - | OTCPK:ELMU.F |
| Turkcell Iletisim Hizmetleri A.S. | - | IBSE:TCELL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| MTN | TTKOM | DTEG.F | TEFO | ELMU.F | TCELL | |||
| JSE:MTN | IBSE:TTKOM | OTCPK:DTEG.F | BASE:TEFO | OTCPK:ELMU.F | IBSE:TCELL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 28.6% | 23.7% | NM- | 3.4% | 35.0% | ||
| 3Y CAGR | NM- | 13.6% | 41.3% | NM- | 1.4% | 30.2% | ||
| Latest Twelve Months | -334.4% | -64.3% | 173.9% | 72.3% | -4.5% | -27.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.3% | 11.9% | 9.9% | 7.4% | 17.1% | 12.6% | ||
| Prior Fiscal Year | 1.8% | 16.4% | 3.6% | -2.8% | 17.2% | 9.9% | ||
| Latest Fiscal Year | -5.1% | 5.2% | 9.5% | -0.8% | 16.4% | 6.7% | ||
| Latest Twelve Months | -5.1% | 5.2% | 9.5% | -0.8% | 16.4% | 6.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.7% | 29.9% | 12.1% | 11.6% | 30.3% | 16.2% | ||
| Prior Fiscal Year | 3.2% | 21.3% | 7.8% | -4.9% | 29.6% | 10.7% | ||
| Latest Twelve Months | -7.3% | 5.9% | 18.6% | -1.5% | 27.8% | 6.1% | ||
| Next Fiscal Year | 15.1% | 15.4% | 15.7% | 9.7% | 30.4% | 14.4% | ||
| Two Fiscal Years Forward | 18.1% | 19.8% | 16.4% | 10.0% | 30.5% | 20.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 1.1x | 1.4x | 0.6x | 3.4x | 1.3x | ||
| Price / LTM EPS | -22.0x | 21.5x | 14.6x | -76.9x | 20.6x | 19.3x | ||
| Price / Book | 1.7x | 1.2x | 2.6x | 1.3x | 5.7x | 1.1x | ||
| Price / Fwd Book | 1.6x | 1.1x | 2.5x | 1.2x | 5.7x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.2x | 1.7x | 5.7x | |||||
| Historical P/B Ratio | 1.1x | 1.8x | 3.2x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.6x | |||||
| (x) Book Value | 186,967 | 186,967 | 186,967 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MTN | TTKOM | DTEG.F | TEFO | ELMU.F | TCELL | |
| Value of Common Equity | 210,652 | 181,475 | 164,616 | 22,852 | 7,598 | 214,206 | |
| (/) Shares Outstanding | 1,806.6 | 3,500.0 | 4,891.4 | 36,054.6 | 188.3 | 2,179.1 | |
| Implied Stock Price | 116.60 | 51.85 | 33.65 | 0.63 | 40.35 | 98.30 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.92 | 0.00 | 0.92 | 1.00 | |
| Implied Stock Price (Trading Cur) | 116.60 | 51.85 | 36.66 | 738.00 | 43.95 | 98.30 | |
| Trading Currency | ZAR | TRY | USD | ARS | USD | TRY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.92 | 0.00 | 0.92 | 1.00 | |