看來載入頁面時發生了錯誤.
我們的團隊已收到通知,但若此問題持續,請透過電郵支援widget工具聯絡我們。
Metrics | Range | Conclusion |
---|---|---|
Selected LTM Ps Multiple | 0.7x - 0.8x | 0.8x |
Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.7x |
Fair Value | €0.29 - €0.32 | €0.31 |
Upside | 54.4% - 70.7% | 62.5% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Midea Group Co., Ltd. | 30,000.0% | SEHK:300 |
Zhejiang Supor Co., Ltd. | 203,200.0% | SZSE:002032 |
Tri Pointe Homes, Inc. | - | NYSE:TPH |
China In-Tech Limited | 46,400.0% | SEHK:464 |
Helen of Troy Limited | - | NasdaqGS:HELE |
JS Global Lifestyle Company Limited | - | DB:3JS |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
300 | 2032 | TPH | 464 | HELE | 3JS | |||
SEHK:300 | SZSE:002032 | NYSE:TPH | SEHK:464 | NasdaqGS:HELE | DB:3JS | |||
Historical Sales Growth | ||||||||
5Y CAGR | 7.9% | 2.5% | 7.8% | -25.2% | 2.2% | -12.0% | ||
3Y CAGR | 6.1% | 1.3% | 4.1% | -26.4% | -5.0% | -32.4% | ||
Latest Twelve Months | 12.3% | 2.9% | -3.6% | -41.5% | -4.4% | 11.5% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 9.0% | 9.8% | 10.8% | -14.5% | 7.3% | 9.9% | ||
Prior Fiscal Year | 9.0% | 10.2% | 9.3% | -8.6% | 8.4% | 3.6% | ||
Latest Fiscal Year | 9.4% | 10.0% | 10.2% | -47.0% | 6.5% | 0.4% | ||
Latest Twelve Months | 9.8% | 9.8% | 9.0% | -47.0% | -17.9% | 0.4% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 10.6x | 14.2x | 5.9x | -5.7x | 5.9x | -4.4x | ||
Price / LTM Sales | 1.3x | 1.8x | 0.7x | 3.0x | 0.3x | 0.5x | ||
LTM P/E Ratio | 13.3x | 18.4x | 7.6x | -6.4x | -1.7x | 127.7x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.3x | 1.3x | 3.0x | |||||
Historical LTM P/S Ratio | 0.2x | 1.1x | 1.8x | |||||
Selected Price / Sales Multiple | 0.7x | 0.8x | 0.8x | |||||
(x) LTM Sales | 1,594 | 1,594 | 1,594 | |||||
(=) Equity Value | 1,195 | 1,258 | 1,321 | |||||
(/) Shares Outstanding | 3,474.6 | 3,474.6 | 3,474.6 | |||||
Implied Value Range | 0.34 | 0.36 | 0.38 | |||||
FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.29 | 0.31 | 0.32 | 0.19 | ||||
Upside / (Downside) | 54.1% | 62.2% | 70.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 300 | 2032 | TPH | 464 | HELE | 3JS | |
Value of Common Equity | 549,245 | 41,197 | 2,764 | 310 | 553 | 775 | |
(/) Shares Outstanding | 7,642.6 | 796.7 | 87.5 | 639.2 | 23.0 | 3,474.6 | |
Implied Stock Price | 71.87 | 51.71 | 31.59 | 0.49 | 24.11 | 0.22 | |
FX Conversion Rate to Trading Currency | 0.91 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 | |
Implied Stock Price (Trading Cur) | 78.70 | 51.71 | 31.59 | 0.49 | 24.11 | 0.19 | |
Trading Currency | HKD | CNY | USD | HKD | USD | EUR | |
FX Rate to Reporting Currency | 0.91 | 1.00 | 1.00 | 1.00 | 1.00 | 1.17 |