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 | -2.4x - -2.7x | -2.5x |
| Selected Fwd P/E Multiple | 6.0x - 6.7x | 6.3x |
| Fair Value | €0.070 - €0.077 | €0.074 |
| Upside | -22.1% - -13.9% | -18.0% |
| Benchmarks | - | Full Ticker |
| China Longyuan Power Group Corporation Limited | 91,600.0% | SEHK:916 |
| China Resources Power Holdings Company Limited | 83,600.0% | SEHK:836 |
| Canvest Environmental Protection Group Company Limited | 138,100.0% | SEHK:1381 |
| China Renewable Energy Investment Limited | 98,700.0% | SEHK:987 |
| Xinyi Energy Holdings Limited | 386,800.0% | SEHK:3868 |
| China Everbright Greentech Limited | - | DB:CK7 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 916 | 836 | 1381 | 987 | 3868 | CK7 | |||
| SEHK:916 | SEHK:836 | SEHK:1381 | SEHK:987 | SEHK:3868 | DB:CK7 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.0% | 16.9% | 0.7% | -22.1% | -0.1% | NM- | ||
| 3Y CAGR | -4.0% | 88.8% | -11.2% | -47.4% | -7.7% | NM- | ||
| Latest Twelve Months | 2.3% | 30.8% | -7.7% | -29.2% | -20.4% | -37.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 19.1% | 9.2% | 19.9% | 25.2% | 46.7% | 6.4% | ||
| Prior Fiscal Year | 16.5% | 10.6% | 20.1% | 12.8% | 39.4% | -4.1% | ||
| Latest Fiscal Year | 17.1% | 13.7% | 22.0% | 10.1% | 32.4% | -6.0% | ||
| Latest Twelve Months | 17.1% | 13.7% | 22.0% | 10.1% | 32.4% | -6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.7x | 7.0x | 8.9x | 2.2x | 7.1x | 9.3x | ||
| Price / LTM Sales | 2.7x | 0.9x | 2.8x | 1.6x | 3.1x | 0.2x | ||
| LTM P/E Ratio | 15.8x | 6.7x | 12.5x | 15.7x | 9.5x | -4.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.7x | 12.5x | 15.8x | |||||
| Historical LTM P/E Ratio | -77.3x | 4.5x | 7.8x | |||||
| Selected P/E Multiple | -2.4x | -2.5x | -2.7x | |||||
| (x) LTM Net Income | (415) | (415) | (415) | |||||
| (=) Equity Value | 1,005 | 1,058 | 1,111 | |||||
| (/) Shares Outstanding | 2,356.8 | 2,356.8 | 2,356.8 | |||||
| Implied Value Range | 0.43 | 0.45 | 0.47 | |||||
| FX Rate: HKD/EUR | 8.4 | 8.4 | 8.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.05 | 0.05 | 0.06 | 0.09 | ||||
| Upside / (Downside) | -43.7% | -40.7% | -37.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 916 | 836 | 1381 | 987 | 3868 | CK7 | |
| Value of Common Equity | 96,497 | 95,568 | 11,563 | 256 | 7,421 | 1,785 | |
| (/) Shares Outstanding | 16,610.0 | 5,177.1 | 2,439.5 | 2,506.2 | 8,376.7 | 2,356.8 | |
| Implied Stock Price | 5.81 | 18.46 | 4.74 | 0.10 | 0.89 | 0.76 | |
| FX Conversion Rate to Trading Currency | 0.93 | 1.00 | 1.00 | 1.00 | 0.93 | 8.41 | |
| Implied Stock Price (Trading Cur) | 6.23 | 18.46 | 4.74 | 0.10 | 0.95 | 0.09 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 0.93 | 1.00 | 1.00 | 1.00 | 0.93 | 8.41 | |