FAIRVALUE can be seen from here:
| Company | Price | Marketcap | Sales | Profit | F-EPS | FV | Equity | Reserve | DEBT | LEASE | CUR.ASSETS | CUR.LIABILITIES | ASSETS | LIABILITIES | TRADE REC | ||||||||
| SFL | 3362 | 16602 | 3044 | 223 | 46 | 5 | 24.4 | 1261 | 214 | 96 | 793 | 592 | 2189 | 896 | 280 | ||||||||
| GROWTH | LIQUIDITY | SOLVENCY | PROFITABILITY | VALUATIONS | |||||||||||||||||||
| SALES GROWTH | P-MARGIN | CUR.RATIO | TRADE CYC | DEBT2EQUITY | DEBTRATIO | ICR | ROE | ROPE | ROA | F-PE | YIELD | BOOKVALUE | PBV | ||||||||||
| 17% | 8% | 134% | 9.2% | 17% | 41% | 12 | 17% | 9.2 | 10% | 73.8 | 1.4% | 264 | 12.8 | ||||||||||
| Expectation | Year | Sales | Profit | EPS | FairValue | ||||||||||||||||||
| 2035 | 22193 | 1718 | 351 | 13967 | |||||||||||||||||||
| 2030 | 10336 | 784 | 160 | 6370 | |||||||||||||||||||
| 2023 | 3546 | 261 | 53 | 2123 | TRAIL-EPS | Q4 | Q1 | Q2 | Q3 | TRAIL-EPS | |||||||||||||
| 2022 | 3044 | 223 | 46 | 1814 | 11.97 | 5.15 | 15.77 | 13.81 | 47 | ||||||||||||||
| Estimated | Year | Sales | Profit | EPS | Current trend | ANNUAL | Q1 | H1 | 9M | F-2022 | |||||||||||||
| LongTerm | 17% | 17% | 17% | SALES | 12% | 105% | 52% | 30% | 25% | ||||||||||||||
| 2022 | 25% | -7% | -7% | PROFIT | 24% | 108% | 24% | -7% | -7% | ||||||||||||||
| Growth | Year | Sales | Profit | EPS | Margin | HIGH PRICE | LOW PRICE | HIGH PE | LOWPE | Result_9M | GROWTH | SEGMENT_Q3 | 2022 | 2021 | SHARE | GROWTH | |||||||
| POST_COVID | CYear | 12% | 24% | 9.9% | Year | 2022 | 2021 | 9M | MATRESSES | 266 | 285 | 41% | -6.7% | ||||||||||
| PRE_COVID | 5 Years | 17% | 40% | 5.4% | 49 | 31 | 40 | Sales | 2218 | 1703 | 30% | HOME_COMFORT | 25 | 20 | 4% | 25% | |||||||
| PRE_COVID | 7 Years | 17% | 49% | 4.5% | Exp | 2047 | 1492 | 37% | FURNITURE_FOAM | 87 | 80 | 13% | 9% | ||||||||||
| RAWDATA | Year | Sales | Profit | EPS | Margin | HIGH PRICE | LOW PRICE | HIGH PE | LOWPE | Interest | 15 | 13 | 15% | FOAM_CORE | 139 | 106 | 21% | 31% | |||||
| 2021 | 2435 | 240 | 49 | 9.9% | 2382 | 1190 | 49 | 24 | Profit | 169 | 182 | -7% | TECHNICAL_FOAM | 132 | 113 | 20% | 17% | ||||||
| 2020 | 2174 | 194 | 40 | 8.9% | 1780 | 1070 | 45 | 27 | EPS | 35 | 37 | -7% | |||||||||||
| 2019 | 2171 | 133 | 27 | 6.1% | 1165 | 850 | 43 | 31 | Margin | 7.6% | 10.7% | -29% | TOTAL | 649 | 604 | 29% | 7% | ||||||
| 2018 | 2026 | 134 | 27 | 6.6% | 1850 | 1055 | 67 | 38 | ICR | 12 | 17 | -28% | |||||||||||
| IPO | 2017 | 1772 | 125 | 26 | 7.1% | 1849 | 1200 | 72 | 47 | ||||||||||||||
| 2016 | 1286 | 90 | 7.0% | GEORGRAPHY_9M | SHARE | GROWTH | |||||||||||||||||
| 2015 | 1150 | 35 | 3.0% | Year | 2022 | 2021 | 9M | 9M | |||||||||||||||
| 2014 | 1011 | 25 | 2.5% | INDIA | 1561 | 1156 | 70% | 35% | |||||||||||||||
| 2013 | 989 | 24 | 2.4% | AUSTRALIA | 319 | 306 | 14% | 4% | |||||||||||||||
| 2012 | 745 | 8 | 1.1% | SPAIN | 343 | 243 | 15% | 41% | |||||||||||||||
| TOTAL | 2223 | 1705 | 100% | 30% | |||||||||||||||||||
| COST_9M | YEAR_2022 | YEAR_2021 | SHARE_9M | GROWTH_9M | |||||||||||||||||||
| MATERIAL | 1337 | 919 | 65% | 45% | |||||||||||||||||||
| STOCKTRADE | 34 | 13 | 2% | 162% | |||||||||||||||||||
| MANU.COST | 52 | 41 |