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 | 8.6x - 9.6x | 9.1x |
| Selected Fwd P/E Multiple | 7.3x - 8.0x | 7.7x |
| Fair Value | €0.29 - €0.32 | €0.30 |
| Upside | -4.1% - 6.0% | 0.9% |
| Benchmarks | - | Full Ticker |
| Nine Dragons Paper (Holdings) Limited | 268,900.0% | SEHK:2689 |
| Oji Holdings Corporation | 386,100.0% | TSE:3861 |
| Greenheart Group Limited | 9,400.0% | SEHK:94 |
| Hong Wei (Asia) Holdings Company Limited | 819,100.0% | SEHK:8191 |
| Reliance Global Holdings Limited | 72,300.0% | SEHK:723 |
| Lee & Man Paper Manufacturing Limited | - | DB:LMP |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2689 | 3861 | 94 | 8191 | 723 | LMP | |||
| SEHK:2689 | TSE:3861 | SEHK:94 | SEHK:8191 | SEHK:723 | DB:LMP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -28.0% | -4.5% | NM- | NM- | NM- | -16.5% | ||
| 3Y CAGR | -52.7% | -19.2% | NM- | NM- | NM- | -25.1% | ||
| Latest Twelve Months | 232.1% | -9.1% | -49.6% | -3284.9% | -271.6% | 24.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 4.0% | -98.3% | -4.8% | -0.7% | 8.2% | ||
| Prior Fiscal Year | -4.2% | 3.0% | -102.3% | 0.3% | -1.5% | 4.2% | ||
| Latest Fiscal Year | 1.3% | 2.5% | -268.4% | -14.7% | -9.5% | 5.1% | ||
| Latest Twelve Months | 1.5% | 2.5% | -268.4% | -14.7% | -9.5% | 5.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.4x | 7.7x | -0.1x | -63.1x | -12.7x | 23.6x | ||
| Price / LTM Sales | 0.3x | 0.4x | 1.9x | 0.0x | 2.3x | 0.5x | ||
| LTM P/E Ratio | 20.3x | 15.0x | -0.7x | -0.3x | -24.1x | 9.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -24.1x | -0.3x | 20.3x | |||||
| Historical LTM P/E Ratio | 6.5x | 9.2x | 11.3x | |||||
| Selected P/E Multiple | 8.6x | 9.1x | 9.6x | |||||
| (x) LTM Net Income | 1,313 | 1,313 | 1,313 | |||||
| (=) Equity Value | 11,355 | 11,952 | 12,550 | |||||
| (/) Shares Outstanding | 4,909.3 | 4,909.3 | 4,909.3 | |||||
| Implied Value Range | 2.31 | 2.43 | 2.56 | |||||
| FX Rate: HKD/EUR | 9.2 | 9.2 | 9.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.25 | 0.26 | 0.28 | 0.30 | ||||
| Upside / (Downside) | -15.8% | -11.4% | -7.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2689 | 3861 | 94 | 8191 | 723 | LMP | |
| Value of Common Equity | 18,856 | 694,057 | 98 | 13 | 399 | 13,490 | |
| (/) Shares Outstanding | 4,692.2 | 920.5 | 1,855.0 | 63.2 | 1,093.8 | 4,909.3 | |
| Implied Stock Price | 4.02 | 754.00 | 0.05 | 0.20 | 0.37 | 2.75 | |
| FX Conversion Rate to Trading Currency | 0.91 | 1.00 | 1.00 | 1.00 | 1.00 | 9.22 | |
| Implied Stock Price (Trading Cur) | 4.40 | 754.00 | 0.05 | 0.20 | 0.37 | 0.30 | |
| Trading Currency | HKD | JPY | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 0.91 | 1.00 | 1.00 | 1.00 | 1.00 | 9.22 | |