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 | 1.2x - 1.3x | 1.2x |
| Historical Pb Multiple | 0.8x - 1.2x | 1.0x |
| Fair Value | 3.67zł - 4.06zł | 3.86zł |
| Upside | -6.1% - 3.8% | -1.2% |
| Benchmarks | - | Full Ticker |
| Hamburger Hafen und Logistik Aktiengesellschaft | - | DB:HHFA |
| Société Marseillaise du Tunnel Prado Carénage | - | ENXTPA:ALTPC |
| Trans Polonia S.A. | - | WSE:TRN |
| XBS PRO-LOG S.A. | - | WSE:XBS |
| Enter Air S.A. | - | WSE:ENT |
| Stalexport Autostrady S.A. | - | WSE:STX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| HHFA | ALTPC | TRN | XBS | ENT | STX | |||
| DB:HHFA | ENXTPA:ALTPC | WSE:TRN | WSE:XBS | WSE:ENT | WSE:STX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -29.2% | -2.4% | 1.2% | 22.2% | 25.0% | 12.0% | ||
| 3Y CAGR | -22.3% | 20.0% | 127.2% | 36.0% | NM- | 13.6% | ||
| Latest Twelve Months | -10.1% | -25.5% | -36.5% | -4.8% | 14.7% | 21.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.6% | 31.5% | 12.7% | 15.6% | -5.7% | 24.2% | ||
| Prior Fiscal Year | 5.8% | 36.5% | 3.3% | 18.4% | 3.2% | 21.5% | ||
| Latest Fiscal Year | 1.4% | 31.6% | 3.0% | 21.9% | 7.5% | 23.0% | ||
| Latest Twelve Months | 2.0% | 26.0% | 1.7% | 20.6% | 7.8% | 23.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.4% | 15.6% | 1.2% | 44.6% | -1.5% | 11.7% | ||
| Prior Fiscal Year | 12.6% | 17.5% | 4.6% | 52.8% | 57.7% | 15.1% | ||
| Latest Twelve Months | 4.0% | 14.3% | 2.6% | 51.9% | 62.0% | 17.4% | ||
| Next Fiscal Year | 4.9% | 13.2% | 12.2% | 34.9% | 36.0% | 37.0% | ||
| Two Fiscal Years Forward | 7.4% | 12.8% | 11.2% | 25.9% | 35.7% | 30.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 4.4x | 0.3x | 2.1x | 0.4x | 1.7x | ||
| Price / LTM EPS | 41.0x | 16.9x | 15.0x | 10.1x | 4.8x | 7.3x | ||
| Price / Book | 1.7x | 2.5x | 0.4x | 5.1x | 2.5x | 1.2x | ||
| Price / Fwd Book | 1.6x | 1.9x | 0.4x | 3.2x | 2.6x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 2.5x | 5.1x | |||||
| Historical P/B Ratio | 0.8x | 1.0x | 1.2x | |||||
| Selected P/B Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) Book Value | 773 | 773 | 773 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | HHFA | ALTPC | TRN | XBS | ENT | STX | |
| Value of Common Equity | 1,276 | 167 | 55 | 90 | 1,102 | 967 | |
| (/) Shares Outstanding | 75.2 | 5.8 | 18.8 | 1.0 | 17.5 | 247.3 | |
| Implied Stock Price | 16.96 | 28.60 | 2.94 | 90.00 | 62.80 | 3.91 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.96 | 28.60 | 2.94 | 90.00 | 62.80 | 3.91 | |
| Trading Currency | EUR | EUR | PLN | PLN | PLN | PLN | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |