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 | 0.6x - 0.7x | 0.7x |
| Historical Pb Multiple | 0.2x - 0.9x | 0.7x |
| Fair Value | 145.22R - 160.50R | 152.86R |
| Upside | 5.4% - 16.5% | 11.0% |
| Benchmarks | - | Full Ticker |
| Reunert Limited | - | JSE:RLO |
| The Bidvest Group Limited | - | JSE:BVT |
| KAP Limited | - | JSE:KAP |
| Decisive Dividend Corporation | - | TSXV:DE |
| Industries Qatar Q.P.S.C. | - | DSM:IQCD |
| Hosken Consolidated Investments Limited | - | JSE:HCI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| RLO | BVT | KAP | DE | IQCD | HCI | |||
| JSE:RLO | JSE:BVT | JSE:KAP | TSXV:DE | DSM:IQCD | JSE:HCI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.6% | 10.7% | -0.5% | 21.5% | 11.8% | -4.8% | ||
| 3Y CAGR | 10.1% | 18.4% | -1.0% | -4.1% | -17.8% | -15.3% | ||
| Latest Twelve Months | 12.8% | 3.8% | 351.2% | -75.9% | -4.9% | -72.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.1% | 4.4% | 1.3% | 2.8% | 42.1% | -1.4% | ||
| Prior Fiscal Year | 6.7% | 5.2% | 1.8% | 6.2% | 40.2% | 14.0% | ||
| Latest Fiscal Year | 7.2% | 5.2% | 3.8% | 1.6% | 35.5% | 2.7% | ||
| Latest Twelve Months | 7.2% | 5.0% | 3.3% | 1.6% | 35.5% | 3.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.0% | 14.2% | 4.4% | 8.6% | 14.8% | 7.5% | ||
| Prior Fiscal Year | 12.7% | 19.5% | 4.6% | 18.1% | 11.5% | 19.8% | ||
| Latest Twelve Months | 13.5% | 17.8% | 7.8% | 3.5% | 11.6% | 4.7% | ||
| Next Fiscal Year | 13.8% | 18.7% | 7.7% | 7.0% | 13.6% | 3.5% | ||
| Two Fiscal Years Forward | 14.9% | 19.1% | 9.4% | 8.7% | 14.9% | 3.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.7x | 0.2x | 1.0x | 6.1x | 0.5x | ||
| Price / LTM EPS | 9.4x | 13.3x | 7.0x | 62.2x | 17.2x | 12.3x | ||
| Price / Book | 1.2x | 2.3x | 0.5x | 2.2x | 2.0x | 0.6x | ||
| Price / Fwd Book | 1.2x | 2.2x | 0.5x | 2.4x | 2.1x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 2.0x | 2.3x | |||||
| Historical P/B Ratio | 0.2x | 0.7x | 0.9x | |||||
| Selected P/B Multiple | 0.6x | 0.7x | 0.7x | |||||
| (x) Book Value | 18,810 | 18,810 | 18,810 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | RLO | BVT | KAP | DE | IQCD | HCI | |
| Value of Common Equity | 9,825 | 82,984 | 6,778 | 124 | 76,654 | 11,140 | |
| (/) Shares Outstanding | 157.1 | 339.9 | 2,501.0 | 19.8 | 6,050.0 | 80.9 | |
| Implied Stock Price | 62.53 | 244.15 | 2.71 | 6.28 | 12.67 | 137.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 62.53 | 244.15 | 2.71 | 6.28 | 12.67 | 137.75 | |
| Trading Currency | ZAR | ZAR | ZAR | CAD | QAR | ZAR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |