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 P/E Multiple | -0.1x - -0.1x | -0.1x |
| Selected Fwd P/E Multiple | -0.1x - -0.1x | -0.1x |
| Fair Value | €0.014 - €0.015 | €0.015 |
| Upside | -30.9% - -23.6% | -27.3% |
| Benchmarks | - | Full Ticker |
| China Automotive Engineering Research Institute Co., Ltd. | 60,196,500.0% | SHSE:601965 |
| Niu Technologies | - | NasdaqGM:NIU |
| Ninebot Limited | 68,900,900.0% | SHSE:689009 |
| BAIC Motor Corporation Limited | 195,800.0% | SEHK:1958 |
| BAIC BluePark New Energy Technology Co.,Ltd. | 60,073,300.0% | SHSE:600733 |
| China Evergrande New Energy Vehicle Group Limited | - | DB:4NM1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 601965 | NIU | 689009 | 1958 | 600733 | 4NM1 | |||
| SHSE:601965 | NasdaqGM:NIU | SHSE:689009 | SEHK:1958 | SHSE:600733 | DB:4NM1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.4% | NM- | NM- | -27.8% | NM- | NM- | ||
| 3Y CAGR | 9.7% | NM- | 38.2% | -37.2% | NM- | NM- | ||
| Latest Twelve Months | 8.7% | 28.9% | 81.3% | -67.4% | -24.6% | -50.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 20.1% | 0.4% | 3.5% | 7.6% | -61.8% | -3021.4% | ||
| Prior Fiscal Year | 20.6% | -10.3% | 5.9% | 1.5% | -37.7% | -11080.9% | ||
| Latest Fiscal Year | 19.5% | -5.9% | 7.6% | 0.5% | -47.9% | -811.3% | ||
| Latest Twelve Months | 19.7% | -5.9% | 7.6% | 0.5% | -41.0% | -2069.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | NA | -10.3x | 26.7x | NA | -10.4x | -1.5x | ||
| Price / LTM Sales | 4.0x | 0.6x | 3.2x | 0.1x | 2.5x | 1.4x | ||
| LTM P/E Ratio | 20.6x | -10.5x | 41.5x | 16.9x | -6.0x | -0.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -10.5x | 16.9x | 41.5x | |||||
| Historical LTM P/E Ratio | -35.7x | -15.8x | -1.0x | |||||
| Selected P/E Multiple | -0.1x | -0.1x | -0.1x | |||||
| (x) LTM Net Income | (25,324) | (25,324) | (25,324) | |||||
| (=) Equity Value | 1,847 | 1,945 | 2,042 | |||||
| (/) Shares Outstanding | 18,940.9 | 18,940.9 | 18,940.9 | |||||
| Implied Value Range | 0.10 | 0.10 | 0.11 | |||||
| FX Rate: CNY/EUR | 8.2 | 8.2 | 8.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.01 | 0.01 | 0.01 | 0.02 | ||||
| Upside / (Downside) | -40.8% | -37.7% | -34.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 601965 | NIU | 689009 | 1958 | 600733 | 4NM1 | |
| Value of Common Equity | 19,032 | 1,956 | 44,999 | 14,289 | 41,188 | 3,119 | |
| (/) Shares Outstanding | 1,003.3 | 78.0 | 717.1 | 8,015.3 | 5,573.5 | 18,940.9 | |
| Implied Stock Price | 18.97 | 25.09 | 62.75 | 1.78 | 7.39 | 0.16 | |
| FX Conversion Rate to Trading Currency | 1.00 | 7.27 | 1.00 | 0.94 | 1.00 | 8.23 | |
| Implied Stock Price (Trading Cur) | 18.97 | 3.45 | 62.75 | 1.90 | 7.39 | 0.02 | |
| Trading Currency | CNY | USD | CNY | HKD | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 7.27 | 1.00 | 0.94 | 1.00 | 8.23 | |