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 | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | €0.022 - €0.024 | €0.023 |
| Upside | 68.1% - 85.8% | 77.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Beijing Gas Blue Sky Holdings Limited | 682,800.0% | SEHK:6828 |
| Global Strategic Group Limited | 800,700.0% | SEHK:8007 |
| Binhai Investment Company Limited | 288,600.0% | SEHK:2886 |
| China Gas Holdings Limited | 38,400.0% | SEHK:384 |
| Foran Energy Group Co., Ltd. | 291,100.0% | SZSE:002911 |
| China Oil And Gas Group Limited | - | DB:GPI1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 6828 | 8007 | 2886 | 384 | 2911 | GPI1 | |||
| SEHK:6828 | SEHK:8007 | SEHK:2886 | SEHK:384 | SZSE:002911 | DB:GPI1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -8.8% | 14.8% | 11.7% | 6.5% | 37.5% | 11.5% | ||
| 3Y CAGR | -0.8% | 45.7% | 8.6% | 5.2% | 32.7% | 7.2% | ||
| Latest Twelve Months | -21.5% | 33.2% | -3.3% | -5.4% | 17.5% | -4.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -52.8% | -124.5% | 6.3% | 10.5% | 4.5% | 6.1% | ||
| Prior Fiscal Year | 4.2% | -7.4% | 4.0% | 4.7% | 3.3% | -1.3% | ||
| Latest Fiscal Year | 5.0% | -7.1% | 3.2% | 3.9% | 2.7% | 1.0% | ||
| Latest Twelve Months | 5.0% | -7.1% | 3.2% | 3.9% | 2.7% | 1.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 563.5x | 11.3x | 7.2x | 8.7x | 9.9x | 3.2x | ||
| Price / LTM Sales | 0.5x | 0.1x | 0.2x | 0.5x | 0.4x | 0.0x | ||
| LTM P/E Ratio | 9.1x | -0.9x | 7.5x | 12.2x | 15.6x | 3.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 0.5x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.1x | 0.2x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 17,655 | 17,655 | 17,655 | |||||
| (=) Equity Value | 1,146 | 1,207 | 1,267 | |||||
| (/) Shares Outstanding | 5,943.6 | 5,943.6 | 5,943.6 | |||||
| Implied Value Range | 0.19 | 0.20 | 0.21 | |||||
| FX Rate: HKD/EUR | 8.8 | 8.8 | 8.8 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.02 | 0.02 | 0.01 | ||||
| Upside / (Downside) | 68.1% | 77.0% | 85.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 6828 | 8007 | 2886 | 384 | 2911 | GPI1 | |
| Value of Common Equity | 773 | 14 | 1,498 | 38,083 | 13,766 | 682 | |
| (/) Shares Outstanding | 22,736.1 | 455.9 | 1,374.1 | 5,448.2 | 1,297.5 | 5,943.6 | |
| Implied Stock Price | 0.03 | 0.03 | 1.09 | 6.99 | 10.61 | 0.11 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.82 | |
| Implied Stock Price (Trading Cur) | 0.03 | 0.03 | 1.09 | 6.99 | 10.61 | 0.01 | |
| Trading Currency | HKD | HKD | HKD | HKD | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.82 | |