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 | -3.1x - -3.5x | -3.3x |
| Selected Fwd P/E Multiple | 2.9x - 3.3x | 3.1x |
| Fair Value | €19.37 - €21.41 | €20.39 |
| Upside | -2.6% - 7.7% | 2.6% |
| Benchmarks | - | Full Ticker |
| GCL Technology Holdings Limited | - | OTCPK:GCPE.F |
| Flat Glass Group Co., Ltd. | - | OTCPK:FGSG.F |
| First Solar, Inc. | - | NasdaqGS:FSLR |
| Maxeon Solar Technologies, Ltd. | - | NasdaqGS:MAXN |
| Canadian Solar Inc. | - | NasdaqGS:CSIQ |
| JinkoSolar Holding Co., Ltd. | - | DB:ZJS1 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| GCPE.F | FGSG.F | FSLR | MAXN | CSIQ | ZJS1 | |||
| OTCPK:GCPE.F | OTCPK:FGSG.F | NasdaqGS:FSLR | NasdaqGS:MAXN | NasdaqGS:CSIQ | DB:ZJS1 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 7.0% | NM- | NM- | -26.8% | -42.9% | ||
| 3Y CAGR | NM- | -22.0% | 40.2% | NM- | -27.7% | -57.7% | ||
| Latest Twelve Months | -289.3% | -88.3% | 4.5% | -49.5% | -118.8% | -157.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.0% | 16.8% | 16.9% | -56.6% | 2.5% | 2.2% | ||
| Prior Fiscal Year | 7.4% | 12.8% | 25.0% | -24.6% | 3.6% | 2.9% | ||
| Latest Fiscal Year | -31.5% | 5.4% | 30.7% | -120.7% | 0.6% | 0.1% | ||
| Latest Twelve Months | -31.5% | 2.1% | 29.0% | -346.5% | -0.1% | -2.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -20.3x | 15.0x | 11.7x | -1.0x | 10.4x | 11.8x | ||
| Price / LTM Sales | 2.1x | 2.1x | 5.0x | 0.4x | 0.1x | 0.1x | ||
| LTM P/E Ratio | -6.6x | 102.0x | 17.3x | -0.1x | -107.5x | -4.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -107.5x | -0.1x | 102.0x | |||||
| Historical LTM P/E Ratio | 3.3x | 18.7x | 133.2x | |||||
| Selected P/E Multiple | -3.1x | -3.3x | -3.5x | |||||
| (x) LTM Net Income | (1,874) | (1,874) | (1,874) | |||||
| (=) Equity Value | 5,862 | 6,170 | 6,479 | |||||
| (/) Shares Outstanding | 51.7 | 51.7 | 51.7 | |||||
| Implied Value Range | 113.48 | 119.46 | 125.43 | |||||
| FX Rate: CNY/EUR | 8.4 | 8.4 | 8.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 13.51 | 14.23 | 14.94 | 19.88 | ||||
| Upside / (Downside) | -32.0% | -28.4% | -24.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GCPE.F | FGSG.F | FSLR | MAXN | CSIQ | ZJS1 | |
| Value of Common Equity | 35,557 | 29,212 | 21,694 | 71 | 741 | 8,622 | |
| (/) Shares Outstanding | 32,058.1 | 3,810.2 | 107.2 | 16.9 | 67.0 | 51.7 | |
| Implied Stock Price | 1.11 | 7.67 | 202.28 | 4.20 | 11.07 | 166.93 | |
| FX Conversion Rate to Trading Currency | 7.17 | 7.17 | 1.00 | 1.00 | 1.00 | 8.40 | |
| Implied Stock Price (Trading Cur) | 0.15 | 1.07 | 202.28 | 4.20 | 11.07 | 19.88 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 7.17 | 7.17 | 1.00 | 1.00 | 1.00 | 8.40 | |