Dallah Healthcare Hold Co

주가

126.60 SAR

적정가치

146.50 SAR


Benchmarks	-	Full Ticker
Al Hammadi Holding Company	400,700.0%	SASE:4007
Mouwasat Medical Services Company	400,200.0%	SASE:4002
Dr. Sulaiman Al Habib Medical Services Group Company	401,300.0%	SASE:4013
Almoosa Health Company	401,800.0%	SASE:4018
National Medical Care Company	400,500.0%	SASE:4005
Dallah Healthcare Company	400,400.0%	SASE:4004

Multiples Valuation: Price / Book

주가

126.60 SAR

적정가치

146.50 SAR

상승 여력 있음

15.7%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	4007	4002	4013	4018	4005	4004
	SASE:4007	SASE:4002	SASE:4013	SASE:4018	SASE:4005	SASE:4004
Historical Net Income Growth
5Y CAGR	29.5%	8.9%	21.6%	NM-	30.1%	26.2%
3Y CAGR	50.8%	3.8%	18.9%	14.8%	29.8%	22.1%
Latest Twelve Months	11.7%	-1.8%	13.2%	-3.8%	23.8%	30.8%

Historical Net Income Profit Margin
5 Year Average Margin	19.5%	26.5%	19.8%	9.1%	17.5%	12.6%
Prior Fiscal Year	25.8%	24.3%	21.5%	10.0%	22.3%	12.2%
Latest Fiscal Year	29.4%	22.4%	20.7%	7.9%	23.0%	14.7%
Latest Twelve Months	29.4%	22.4%	20.7%	7.9%	23.0%	14.7%

Return on Equity
5 Year Average Margin	11.1%	22.8%	28.1%	10.2%	13.8%	12.3%
Prior Fiscal Year	17.1%	21.2%	33.1%	15.0%	17.7%	13.9%
Latest Twelve Months	17.8%	18.9%	33.9%	13.7%	19.3%	14.1%
Next Fiscal Year	16.6%	22.7%	33.5%	28.0%	18.1%	15.5%
Two Fiscal Years Forward	16.1%	20.1%	36.1%	28.1%	18.9%	15.8%

Current Trading Multiples
Price / LTM Sales	5.8x	5.3x	8.6x	5.5x	5.5x	3.8x
Price / LTM EPS	19.6x	23.4x	41.5x	69.7x	24.1x	26.1x
Price / Book	3.4x	4.2x	13.4x	9.2x	4.4x	3.6x
Price / Fwd Book	3.2x	3.7x	12.1x	7.1x	4.0x	3.3x


	Low	Mid	High

Benchmark P/B Ratio	3.4x	4.4x	13.4x
Historical P/B Ratio	2.7x	3.6x	6.7x

Selected P/B Multiple	3.9x	4.1x	4.3x
(x) Book Value	3,469	3,469	3,469

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	4007	4002	4013	4018	4005	4004

Value of Common Equity	6,664	15,000	97,510	6,654	7,194	12,319
(/) Shares Outstanding	160.0	200.0	350.0	44.3	44.9	97.3
Implied Stock Price	41.65	75.00	278.60	150.20	160.40	126.60
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	41.65	75.00	278.60	150.20	160.40	126.60

Trading Currency	SAR	SAR	SAR	SAR	SAR	SAR
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

로딩 에러