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 | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | €0.089 - €0.098 | €0.094 |
| Upside | 14.2% - 26.2% | 20.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| China Longyuan Power Group Corporation Limited | 91,600.0% | SEHK:916 |
| China Renewable Energy Investment Limited | 98,700.0% | SEHK:987 |
| China Resources Power Holdings Company Limited | 83,600.0% | SEHK:836 |
| China Power International Development Limited | 238,000.0% | SEHK:2380 |
| CGN New Energy Holdings Co., Ltd. | 181,100.0% | SEHK:1811 |
| China Everbright Greentech Limited | - | DB:CK7 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 916 | 987 | 836 | 2380 | 1811 | CK7 | |||
| SEHK:916 | SEHK:987 | SEHK:836 | SEHK:2380 | SEHK:1811 | DB:CK7 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.6% | -2.1% | 9.2% | 15.0% | 8.9% | -5.5% | ||
| 3Y CAGR | -7.7% | -13.3% | 5.2% | 16.1% | 3.2% | -6.2% | ||
| Latest Twelve Months | -16.5% | -10.1% | 1.9% | 21.9% | -11.0% | -5.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 19.9% | 25.2% | 9.2% | 7.8% | 12.7% | 6.4% | ||
| Prior Fiscal Year | 20.3% | 12.8% | 10.6% | 5.8% | 12.2% | -4.1% | ||
| Latest Fiscal Year | 18.2% | 10.1% | 13.7% | 6.0% | 12.7% | -6.0% | ||
| Latest Twelve Months | 16.7% | 10.1% | 13.7% | 6.0% | 12.7% | -6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.5x | 2.5x | 7.2x | 10.1x | 8.5x | 9.5x | ||
| Price / LTM Sales | 3.3x | 1.8x | 0.9x | 0.6x | 0.6x | 0.2x | ||
| LTM P/E Ratio | 19.8x | 17.3x | 6.7x | 10.5x | 5.1x | -3.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 0.9x | 3.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.5x | 0.7x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 6,977 | 6,977 | 6,977 | |||||
| (=) Equity Value | 2,069 | 2,177 | 2,286 | |||||
| (/) Shares Outstanding | 2,356.8 | 2,356.8 | 2,356.8 | |||||
| Implied Value Range | 0.88 | 0.92 | 0.97 | |||||
| FX Rate: HKD/EUR | 8.8 | 8.8 | 8.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.10 | 0.11 | 0.11 | 0.08 | ||||
| Upside / (Downside) | 28.1% | 34.8% | 41.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 916 | 987 | 836 | 2380 | 1811 | CK7 | |
| Value of Common Equity | 92,203 | 286 | 98,364 | 35,397 | 1,262 | 1,615 | |
| (/) Shares Outstanding | 16,406.7 | 2,506.2 | 5,177.1 | 12,370.2 | 4,289.9 | 2,356.8 | |
| Implied Stock Price | 5.62 | 0.11 | 19.00 | 2.86 | 0.29 | 0.69 | |
| FX Conversion Rate to Trading Currency | 0.94 | 1.00 | 1.00 | 0.94 | 0.13 | 8.79 | |
| Implied Stock Price (Trading Cur) | 5.99 | 0.11 | 19.00 | 3.05 | 2.28 | 0.08 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 0.94 | 1.00 | 1.00 | 0.94 | 0.13 | 8.79 | |