Konecranes ABP


Select Price / LTM Sales Ratio

	Benchmark Companies
	FJC	WRT1V	RAUTE	KNEBV	VALMT	KCR
	DB:FJC	HLSE:WRT1V	HLSE:RAUTE	HLSE:KNEBV	HLSE:VALMT	HLSE:KCR
Historical Sales Growth
5Y CAGR	6.1%	4.4%	6.2%	2.1%	8.6%	4.9%
3Y CAGR	10.6%	10.5%	12.9%	1.8%	10.8%	9.9%
Latest Twelve Months	7.5%	7.2%	40.7%	1.3%	-3.1%	6.6%

Historical Net Income Profit Margin
5 Year Average Margin	6.4%	3.3%	-0.8%	8.8%	6.5%	5.1%
Prior Fiscal Year	4.1%	4.3%	0.9%	8.5%	6.5%	6.9%
Latest Fiscal Year	7.8%	7.8%	5.9%	8.6%	5.2%	8.7%
Latest Twelve Months	5.5%	7.8%	5.9%	8.6%	5.2%	8.7%

Current Trading Multiples
EV / LTM EBITDA	20.3x	12.8x	2.7x	17.9x	8.8x	9.7x
Price / LTM Sales	2.0x	1.6x	0.5x	2.4x	0.9x	1.3x
LTM P/E Ratio	35.4x	20.5x	8.1x	28.2x	17.3x	14.9x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.5x	1.6x	2.4x
Historical LTM P/S Ratio	0.7x	0.8x	1.3x

Selected Price / Sales Multiple	1.0x	1.0x	1.1x
(x) LTM Sales	4,227	4,227	4,227
(=) Equity Value	4,211	4,433	4,655
(/) Shares Outstanding	79.2	79.2	79.2
Implied Value Range	53.17	55.97	58.77
FX Rate: EUR/EUR	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	53.17	55.97	58.77		61.00
Upside / (Downside)	-12.8%	-8.3%	-3.7%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	FJC	WRT1V	RAUTE	KNEBV	VALMT	KCR

Value of Common Equity	465,566	10,197	97	26,707	4,723	4,832
(/) Shares Outstanding	78.0	589.1	6.0	517.6	184.1	79.2
Implied Stock Price	5,965.56	17.31	16.10	51.60	25.66	61.00
FX Conversion Rate to Trading Currency	162.11	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	36.80	17.31	16.10	51.60	25.66	61.00

Trading Currency	EUR	EUR	EUR	EUR	EUR	EUR
FX Rate to Reporting Currency	162.11	1.00	1.00	1.00	1.00	1.00

로딩 에러