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 | 2.5x - 2.8x | 2.7x |
| Historical Pb Multiple | 1.7x - 3.0x | 2.7x |
| Fair Value | 37.63$ - 41.59$ | 39.61$ |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| AIXTRON SE | - | XTRA:AIXA |
| ASM International NV | - | XTRA:AVS |
| ASML Holding N.V. | - | XTRA:ASME |
| BE Semiconductor Industries N.V. | - | XTRA:BSI |
| ASMPT Limited | - | DB:AY7A |
| SÜSS MicroTec SE | - | OTCPK:SESM.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AIXA | AVS | ASME | BSI | AY7A | SESM.F | |||
| XTRA:AIXA | XTRA:AVS | XTRA:ASME | XTRA:BSI | DB:AY7A | OTCPK:SESM.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 26.5% | 15.8% | 23.9% | 17.5% | -13.0% | 29.4% | ||
| 3Y CAGR | 3.6% | 11.5% | 8.8% | -13.6% | -52.2% | 11.9% | ||
| Latest Twelve Months | -26.8% | -8.8% | -3.4% | 2.8% | -51.7% | 54.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 18.2% | 23.9% | 27.4% | 31.8% | 9.4% | 6.4% | ||
| Prior Fiscal Year | 23.0% | 28.5% | 28.4% | 30.6% | 4.9% | 9.0% | ||
| Latest Fiscal Year | 16.8% | 23.4% | 26.8% | 30.0% | 2.6% | 5.7% | ||
| Latest Twelve Months | 16.8% | 23.4% | 26.8% | 30.0% | 2.6% | 10.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.1% | 20.0% | 49.1% | 42.0% | 11.1% | 8.2% | ||
| Prior Fiscal Year | 20.2% | 25.2% | 70.4% | 33.7% | 4.6% | 13.9% | ||
| Latest Twelve Months | 13.1% | 19.7% | 47.4% | 39.4% | 2.2% | 19.5% | ||
| Next Fiscal Year | 10.0% | 21.6% | 42.9% | 44.9% | 6.9% | 27.6% | ||
| Two Fiscal Years Forward | 11.4% | 22.7% | 39.0% | 69.8% | 10.3% | 22.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.9x | 7.2x | 8.7x | 12.9x | 1.8x | 1.6x | ||
| Price / LTM EPS | 11.2x | 30.9x | 32.5x | 42.9x | 68.6x | 15.0x | ||
| Price / Book | 1.4x | 5.7x | 13.3x | 15.6x | 1.6x | 2.5x | ||
| Price / Fwd Book | 1.3x | 4.9x | 9.9x | 17.9x | 1.4x | 3.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 5.7x | 15.6x | |||||
| Historical P/B Ratio | 1.7x | 2.7x | 3.0x | |||||
| Selected P/B Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) Book Value | 262 | 262 | 262 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AIXA | AVS | ASME | BSI | AY7A | SESM.F | |
| Value of Common Equity | 1,190 | 21,196 | 245,999 | 8,367 | 23,322 | 699 | |
| (/) Shares Outstanding | 112.7 | 49.1 | 393.3 | 79.3 | 416.5 | 19.1 | |
| Implied Stock Price | 10.57 | 431.70 | 625.50 | 105.50 | 56.00 | 36.58 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 8.42 | 0.92 | |
| Implied Stock Price (Trading Cur) | 10.57 | 431.70 | 625.50 | 105.50 | 6.65 | 39.60 | |
| Trading Currency | EUR | EUR | EUR | EUR | EUR | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 8.42 | 0.92 | |