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 | 2.7x - 3.0x | 2.9x |
| Historical Pb Multiple | 3.2x - 6.8x | 5.7x |
| Fair Value | kr7.02 - kr7.76 | kr7.39 |
| Upside | -17.4% - -8.7% | -13.1% |
| Benchmarks | - | Full Ticker |
| Flügger group A/S | - | CPSE:FLUGB |
| SP Group A/S | - | CPSE:SPG |
| China Boton Group Company Limited | 331,800.0% | SEHK:3318 |
| EcoRub AB (publ) | - | NGM:ECOB |
| N2OFF, Inc. | - | NasdaqCM:NITO |
| Photocat A/S | - | OM:PCAT |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| FLUG B | SPG | 3318 | ECO B | NITO | PCAT | |||
| CPSE:FLUGB | CPSE:SPG | SEHK:3318 | NGM:ECOB | NasdaqCM:NITO | OM:PCAT | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -0.2% | 13.2% | -31.2% | NM- | NM- | NM- | ||
| 3Y CAGR | -42.8% | 8.8% | -53.6% | NM- | NM- | NM- | ||
| Latest Twelve Months | 492.3% | 64.6% | -87.4% | -4.4% | 20.4% | -36.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.8% | 7.5% | 7.3% | -169.3% | -1793.0% | -17.8% | ||
| Prior Fiscal Year | 0.1% | 6.1% | 7.1% | -162.8% | -2479.8% | -11.4% | ||
| Latest Fiscal Year | 1.4% | 8.9% | 1.1% | -90.9% | -2472.9% | -19.3% | ||
| Latest Twelve Months | 2.9% | 8.9% | 1.1% | -88.1% | -2472.9% | -19.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.6% | 16.9% | 3.9% | -132.0% | -306.8% | -18.6% | ||
| Prior Fiscal Year | 0.4% | 11.6% | 4.8% | -118.3% | -105.8% | -14.5% | ||
| Latest Twelve Months | 8.1% | 16.6% | 0.6% | -119.3% | -92.5% | -23.1% | ||
| Next Fiscal Year | 4.3% | 16.2% | 10.6% | #NUM! | #NUM! | -29.9% | ||
| Two Fiscal Years Forward | 4.4% | 15.8% | 10.2% | 488.2% | -241.3% | -40.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.0x | 1.0x | 2.4x | 19.1x | 2.5x | ||
| Price / LTM EPS | 14.4x | 11.7x | 86.8x | -2.7x | -0.8x | -13.1x | ||
| Price / Book | 1.1x | 1.8x | 0.5x | 3.8x | 0.8x | 3.3x | ||
| Price / Fwd Book | 1.2x | 1.6x | 0.5x | 3.1x | 0.8x | 4.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 1.1x | 3.8x | |||||
| Historical P/B Ratio | 3.2x | 5.7x | 6.8x | |||||
| Selected P/B Multiple | 2.7x | 2.9x | 3.0x | |||||
| (x) Book Value | 10 | 10 | 10 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | FLUG B | SPG | 3318 | ECO B | NITO | PCAT | |
| Value of Common Equity | 935 | 3,044 | 1,573 | 32 | 4 | 35 | |
| (/) Shares Outstanding | 3.0 | 12.0 | 1,080.0 | 390.4 | 17.8 | 6.0 | |
| Implied Stock Price | 313.00 | 253.50 | 1.46 | 0.08 | 0.22 | 5.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 0.68 | |
| Implied Stock Price (Trading Cur) | 313.00 | 253.50 | 1.55 | 0.08 | 0.22 | 8.50 | |
| Trading Currency | DKK | DKK | HKD | SEK | USD | SEK | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 0.68 | |