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 | 1.1x - 1.2x | 1.1x |
| Historical Pb Multiple | 0.4x - 1.2x | 0.5x |
| Fair Value | €0.044 - €0.049 | €0.047 |
| Upside | -17.8% - -9.1% | -13.5% |
| Benchmarks | - | Full Ticker |
| Li Ning Company Limited | 233,100.0% | SEHK:2331 |
| Xtep International Holdings Limited | 136,800.0% | SEHK:1368 |
| 361 Degrees International Limited | 136,100.0% | SEHK:1361 |
| ANTA Sports Products Limited | 202,000.0% | SEHK:2020 |
| China Lilang Limited | 123,400.0% | SEHK:1234 |
| Daphne International Holdings Limited | - | DB:PSX |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2331 | 1368 | 1361 | 2020 | 1234 | PSX | |||
| SEHK:2331 | SEHK:1368 | SEHK:1361 | SEHK:2020 | SEHK:1234 | DB:PSX | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.0% | 12.4% | 21.6% | 23.9% | -10.7% | NM- | ||
| 3Y CAGR | -9.1% | 12.9% | 24.1% | 26.4% | -0.5% | 35.4% | ||
| Latest Twelve Months | -5.5% | 4.1% | 16.1% | 52.4% | -21.6% | 70.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.6% | 7.6% | 11.9% | 17.5% | 15.2% | -1.0% | ||
| Prior Fiscal Year | 11.5% | 9.8% | 11.4% | 16.4% | 15.0% | 23.8% | ||
| Latest Fiscal Year | 10.5% | 9.6% | 11.4% | 22.0% | 12.6% | 33.1% | ||
| Latest Twelve Months | 10.5% | 9.6% | 11.4% | 22.0% | 11.2% | 33.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 19.4% | 10.5% | 9.9% | 24.8% | 13.1% | -11.0% | ||
| Prior Fiscal Year | 13.1% | 14.7% | 11.3% | 23.8% | 13.7% | 10.4% | ||
| Latest Twelve Months | 11.9% | 14.9% | 12.6% | 27.6% | 10.4% | 14.9% | ||
| Next Fiscal Year | 9.7% | 15.9% | 13.3% | 21.0% | 13.0% | 15.9% | ||
| Two Fiscal Years Forward | 10.5% | 17.6% | 13.8% | 21.5% | 13.3% | 15.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.5x | 1.0x | 1.1x | 3.3x | 1.1x | 2.8x | ||
| Price / LTM EPS | 14.1x | 10.8x | 9.3x | 15.2x | 9.7x | 8.5x | ||
| Price / Book | 1.6x | 1.6x | 1.1x | 3.8x | 1.0x | 1.2x | ||
| Price / Fwd Book | 1.6x | 1.6x | 1.1x | 3.5x | 0.9x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.6x | 3.8x | |||||
| Historical P/B Ratio | 0.4x | 0.5x | 1.2x | |||||
| Selected P/B Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) Book Value | 759 | 759 | 759 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2331 | 1368 | 1361 | 2020 | 1234 | PSX | |
| Value of Common Equity | 42,492 | 14,071 | 11,289 | 236,729 | 4,099 | 997 | |
| (/) Shares Outstanding | 2,575.5 | 2,676.1 | 2,067.7 | 2,807.2 | 1,197.5 | 2,196.3 | |
| Implied Stock Price | 16.50 | 5.26 | 5.46 | 84.33 | 3.42 | 0.45 | |
| FX Conversion Rate to Trading Currency | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 8.40 | |
| Implied Stock Price (Trading Cur) | 17.98 | 5.73 | 5.95 | 91.90 | 3.73 | 0.05 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 8.40 | |