📈🚀 5 nowych strategii wybranych przez AI, które osiągają wyniki lepsze od rynku w sektorach opieki zdrowotnej, energetyki i innychZobacz wszystkie strategie

Osos Holding Group Co KSC

KWSE:OSOS

Kuwejt / Nieruchomości / Zarządzanie nieruchomościami i ich zagospodarowanie

Podsumowanie

Mnożniki cena/przychody

Cena akcji

0,23 KWD

Wartość godziwa

0,18 KWD

Metrics	Range	Conclusion
Selected LTM Ps Multiple	19,8x - 21,9x	20,8x
Selected Fwd Ps Multiple	14,8x - 16,3x	15,5x
Fair Value	د.ك 0,17 - د.ك 0,19	د.ك 0,18
Upside	-25,4% - -17,6%	-21,5%

Benchmarks	Ticker	Full Ticker
Al-Mazaya Holding Company - K.S.C. (Public)	-	KWSE:MAZAYA
Kuwait Real Estate Holding Company K.P.S.C (Holding)	-	KWSE:ALAQARIA
National Real Estate Company - K.P.S.C.	-	KWSE:NRE
Kuwait Real Estate Company K.P.S.C.	-	KWSE:KRE
Dar Al-Thuraya Real Estate Co. K.S.C. (Public)	-	KWSE:THURAYA
OSOS Holding Group Company K.P.S.C.	-	KWSE:OSOS

Multiples Valuation: Price / Sales

Cena akcji

0,23 KWD

Wartość godziwa

0,18 KWD

Upside

-21,5%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	MAZAYA	ALAQARIA	NRE	KRE	THURAYA	OSOS
	KWSE:MAZAYA	KWSE:ALAQARIA	KWSE:NRE	KWSE:KRE	KWSE:THURAYA	KWSE:OSOS
Historical Sales Growth
5Y CAGR	-14.5%	-18.4%	1.4%	7.7%	7.1%	-0.1%
3Y CAGR	-0.6%	-1.5%	-53.2%	17.7%	-26.9%	47.8%
Latest Twelve Months	-20.1%	0.2%	-580.8%	14.9%	-28.9%	93.3%

Historical Net Income Profit Margin
5 Year Average Margin	-52.8%	-84.2%	35.2%	31.3%	131.5%	274.7%
Prior Fiscal Year	-24.6%	12.3%	547.8%	36.8%	61.0%	239.0%
Latest Fiscal Year	9.4%	-327.0%	34.3%	37.1%	522.6%	301.1%
Latest Twelve Months	5.5%	-533.8%	136.6%	21.6%	530.8%	379.2%

Current Trading Multiples
EV / LTM EBITDA	16.1x	NA	-6.1x	27.3x	NA	NA
Price / LTM Sales	3.7x	30.5x	-4.1x	13.0x	65.7x	25.6x
LTM P/E Ratio	66.9x	-5.7x	-3.0x	60.5x	12.4x	6.8x


	Low	Mid	High

Benchmark LTM P/S Ratio	-4.1x	13.0x	65.7x
Historical LTM P/S Ratio	16.9x	21.9x	58.4x

Selected Price / Sales Multiple	19.8x	20.8x	21.9x
(x) LTM Sales	1	1	1
(=) Equity Value	19	20	21
(/) Shares Outstanding	109.2	109.2	109.2
Implied Value Range	0.18	0.18	0.19
FX Rate: KWD/KWD	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	0.18	0.18	0.19		0.23
Upside / (Downside)	-22.7%	-18.7%	-14.6%

Obliczenia pomocnicze

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	MAZAYA	ALAQARIA	NRE	KRE	THURAYA	OSOS

Value of Common Equity	44	12	171	516	29	25
(/) Shares Outstanding	508.8	188.1	2,097.9	1,223.6	146.5	109.2
Implied Stock Price	0.09	0.06	0.08	0.42	0.20	0.23
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	0.09	0.06	0.08	0.42	0.20	0.23

Trading Currency	KWD	KWD	KWD	KWD	KWD	KWD
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

Osos Holding Group Co KSC

KWSE:OSOS

Kuwejt / Nieruchomości / Zarządzanie nieruchomościami i ich zagospodarowanie

Mnożniki cena/przychody