Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 0.6x - 0.7x | 0.6x |
| Historical Pb Multiple | 0.5x - 1.2x | 0.8x |
| Fair Value | €6.68 - €7.38 | €7.03 |
| Upside | 43.3% - 58.3% | 50.8% |
| Benchmarks | - | Full Ticker |
| AECI Ltd | - | JSE:AFE |
| Solvay SA | - | OTCPK:SVYS.F |
| African Rainbow Minerals Limited | - | JSE:ARI |
| Westlake Corporation | - | NYSE:WLK |
| LyondellBasell Industries N.V. | - | BOVESPA:L1YB34 |
| Sasol Limited | - | DB:SAOA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AFE | SVYS.F | ARI | WLK | L1YB34 | SAOA | |||
| JSE:AFE | OTCPK:SVYS.F | JSE:ARI | NYSE:WLK | BOVESPA:L1YB34 | DB:SAOA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -26.5% | NM- | -2.4% | 7.4% | -16.8% | NM- | ||
| 3Y CAGR | -38.4% | -38.2% | -37.1% | -33.1% | -37.8% | NM- | ||
| Latest Twelve Months | -74.8% | 55.1% | -32.3% | 50.2% | -54.6% | -1394.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 23.1% | 58.1% | 9.3% | 7.2% | -7.9% | ||
| Prior Fiscal Year | 3.2% | -0.6% | 55.1% | 3.8% | 5.1% | 3.0% | ||
| Latest Fiscal Year | 0.8% | 4.3% | 27.6% | 4.9% | 3.3% | -16.1% | ||
| Latest Twelve Months | 0.8% | 3.9% | 29.4% | 3.2% | 2.4% | -18.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.2% | 2.9% | 19.6% | 14.0% | 27.9% | -8.2% | ||
| Prior Fiscal Year | 9.2% | -0.6% | 16.9% | 4.7% | 16.5% | 4.6% | ||
| Latest Twelve Months | 2.3% | 14.2% | 6.5% | 3.7% | 7.5% | -28.5% | ||
| Next Fiscal Year | 11.1% | 27.8% | 6.9% | 1.4% | 10.1% | 11.5% | ||
| Two Fiscal Years Forward | 14.8% | 27.1% | 7.4% | 4.9% | 15.2% | 12.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.6x | 2.9x | 0.8x | 0.5x | 0.2x | ||
| Price / LTM EPS | 39.4x | 15.4x | 9.7x | 23.9x | 20.0x | -1.2x | ||
| Price / Book | 0.9x | 2.2x | 0.6x | 0.9x | 1.5x | 0.4x | ||
| Price / Fwd Book | 0.8x | 2.1x | 0.6x | 0.9x | 1.6x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.9x | 2.2x | |||||
| Historical P/B Ratio | 0.5x | 0.8x | 1.2x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) Book Value | 148,111 | 148,111 | 148,111 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AFE | SVYS.F | ARI | WLK | L1YB34 | SAOA | |
| Value of Common Equity | 10,926 | 3,246 | 32,257 | 9,237 | 18,935 | 61,653 | |
| (/) Shares Outstanding | 105.5 | 104.5 | 196.1 | 128.2 | 649.0 | 636.2 | |
| Implied Stock Price | 103.55 | 31.07 | 164.53 | 72.03 | 29.17 | 96.91 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.87 | 1.00 | 1.00 | 0.18 | 20.80 | |
| Implied Stock Price (Trading Cur) | 103.55 | 35.70 | 164.53 | 72.03 | 161.60 | 4.66 | |
| Trading Currency | ZAR | USD | ZAR | USD | BRL | EUR | |
| FX Rate to Reporting Currency | 1.00 | 0.87 | 1.00 | 1.00 | 0.18 | 20.80 | |