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 | 6.7x - 7.4x | 7.1x |
| Selected Fwd P/E Multiple | 6.7x - 7.4x | 7.1x |
| Fair Value | €0.021 - €0.023 | €0.022 |
| Upside | 45.4% - 60.7% | 53.0% |
| Benchmarks | - | Full Ticker |
| Binhai Investment Company Limited | 288,600.0% | SEHK:2886 |
| Global Strategic Group Limited | 800,700.0% | SEHK:8007 |
| Beijing Gas Blue Sky Holdings Limited | 682,800.0% | SEHK:6828 |
| China Gas Holdings Limited | 38,400.0% | SEHK:384 |
| Tonking New Energy Group Holdings Limited | 832,600.0% | SEHK:8326 |
| China Oil And Gas Group Limited | - | DB:GPI1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2886 | 8007 | 6828 | 384 | 8326 | GPI1 | |||
| SEHK:2886 | SEHK:8007 | SEHK:6828 | SEHK:384 | SEHK:8326 | DB:GPI1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.8% | NM- | NM- | -18.8% | 62.5% | -11.4% | ||
| 3Y CAGR | -20.6% | NM- | NM- | -24.9% | 135.3% | -41.5% | ||
| Latest Twelve Months | -20.7% | -119.5% | -23.9% | 2.1% | 118.3% | 154.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.2% | -110.5% | -52.4% | 9.4% | 3.3% | 5.7% | ||
| Prior Fiscal Year | 4.0% | -7.4% | 4.2% | 3.9% | 4.3% | -1.3% | ||
| Latest Fiscal Year | 3.2% | -7.1% | 5.0% | 4.1% | 7.0% | 1.0% | ||
| Latest Twelve Months | 3.7% | -6.0% | 4.5% | 4.1% | 7.0% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.8x | 8.9x | -49.9x | 9.2x | 3.1x | 3.6x | ||
| Price / LTM Sales | 0.3x | 0.2x | 0.6x | 0.5x | 0.2x | 0.0x | ||
| LTM P/E Ratio | 7.7x | -3.1x | 13.6x | 13.2x | 2.7x | 4.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -3.1x | 7.7x | 13.6x | |||||
| Historical LTM P/E Ratio | -14.3x | 4.4x | 12.1x | |||||
| Selected P/E Multiple | 6.7x | 7.1x | 7.4x | |||||
| (x) LTM Net Income | 163 | 163 | 163 | |||||
| (=) Equity Value | 1,096 | 1,153 | 1,211 | |||||
| (/) Shares Outstanding | 5,894.1 | 5,894.1 | 5,894.1 | |||||
| Implied Value Range | 0.19 | 0.20 | 0.21 | |||||
| FX Rate: HKD/EUR | 9.2 | 9.2 | 9.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.02 | 0.01 | ||||
| Upside / (Downside) | 39.9% | 47.2% | 54.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2886 | 8007 | 6828 | 384 | 8326 | GPI1 | |
| Value of Common Equity | 1,566 | 52 | 1,164 | 42,714 | 198 | 783 | |
| (/) Shares Outstanding | 1,373.6 | 188.6 | 22,736.1 | 5,448.2 | 1,227.0 | 5,894.1 | |
| Implied Stock Price | 1.14 | 0.28 | 0.05 | 7.84 | 0.16 | 0.13 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.91 | 1.00 | 1.00 | 9.17 | |
| Implied Stock Price (Trading Cur) | 1.14 | 0.28 | 0.06 | 7.84 | 0.16 | 0.01 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.91 | 1.00 | 1.00 | 9.17 | |