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 Pb Multiple | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.4x - 1.1x | 0.5x |
| Fair Value | €0.53 - €0.59 | €0.56 |
| Upside | -18.4% - -9.8% | -14.1% |
| Benchmarks | - | Full Ticker |
| COSCO SHIPPING Ports Limited | 119,900.0% | SEHK:1199 |
| Tianjin Port Development Holdings Limited | 338,200.0% | SEHK:3382 |
| Shenzhen International Holdings Limited | 15,200.0% | SEHK:152 |
| China Merchants Port Holdings Company Limited | 14,400.0% | SEHK:144 |
| Yuexiu Transport Infrastructure Limited | 105,200.0% | SEHK:1052 |
| COSCO SHIPPING International (Hong Kong) Co., Ltd. | - | DB:CSB |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1199 | 3382 | 152 | 144 | 1052 | CSB | |||
| SEHK:1199 | SEHK:3382 | SEHK:152 | SEHK:144 | SEHK:1052 | DB:CSB | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.1% | 12.2% | -10.6% | -1.1% | -10.4% | 16.5% | ||
| 3Y CAGR | -4.5% | -9.2% | -7.0% | -0.9% | -23.5% | 35.0% | ||
| Latest Twelve Months | 1.5% | -5.3% | 51.1% | 27.0% | -14.2% | 19.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 30.3% | 10.5% | 24.5% | 71.6% | 26.5% | 12.1% | ||
| Prior Fiscal Year | 22.3% | 5.4% | 9.3% | 54.3% | 16.3% | 17.8% | ||
| Latest Fiscal Year | 20.5% | 5.0% | 18.4% | 66.9% | 13.3% | 19.6% | ||
| Latest Twelve Months | 21.3% | 5.0% | 18.4% | 66.9% | 13.3% | 19.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.9% | 4.8% | 8.7% | 7.4% | 6.6% | 5.4% | ||
| Prior Fiscal Year | 5.7% | 5.4% | 6.1% | 6.0% | 6.7% | 7.6% | ||
| Latest Twelve Months | 5.6% | 5.0% | 9.0% | 7.6% | 5.6% | 9.0% | ||
| Next Fiscal Year | 5.3% | 4.6% | 10.3% | 6.4% | 5.8% | 9.4% | ||
| Two Fiscal Years Forward | 5.4% | 4.5% | 9.9% | 6.4% | 5.9% | 9.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.2x | 0.3x | 1.3x | 5.6x | 1.2x | 2.4x | ||
| Price / LTM EPS | 10.6x | 6.5x | 6.8x | 8.4x | 8.8x | 12.4x | ||
| Price / Book | 0.6x | 0.3x | 0.6x | 0.6x | 0.5x | 1.1x | ||
| Price / Fwd Book | 0.5x | 0.3x | 0.6x | 0.6x | 0.5x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.6x | 0.6x | |||||
| Historical P/B Ratio | 0.4x | 0.5x | 1.1x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 7,873 | 7,873 | 7,873 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1199 | 3382 | 152 | 144 | 1052 | CSB | |
| Value of Common Equity | 3,188 | 4,495 | 19,794 | 65,573 | 5,837 | 8,786 | |
| (/) Shares Outstanding | 3,874.2 | 6,158.0 | 2,443.7 | 4,198.0 | 1,673.2 | 1,466.0 | |
| Implied Stock Price | 0.82 | 0.73 | 8.10 | 15.62 | 3.49 | 5.99 | |
| FX Conversion Rate to Trading Currency | 0.13 | 1.00 | 1.00 | 1.00 | 0.91 | 9.22 | |
| Implied Stock Price (Trading Cur) | 6.46 | 0.73 | 8.10 | 15.62 | 3.82 | 0.65 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 0.13 | 1.00 | 1.00 | 1.00 | 0.91 | 9.22 | |