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 - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | €29.35 - €32.44 | €30.90 |
| Upside | 46.4% - 61.8% | 54.1% |
| Benchmarks | Ticker | 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 Sales 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 Sales Growth | ||||||||
| 5Y CAGR | -4.7% | 31.2% | 6.5% | -15.7% | 13.4% | 25.4% | ||
| 3Y CAGR | -3.6% | 28.9% | 12.9% | -13.4% | 4.3% | 31.2% | ||
| Latest Twelve Months | -55.2% | -22.2% | 15.4% | -78.7% | -9.1% | -29.8% | ||
| 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 | -20.0x | 14.8x | 11.1x | -1.0x | 10.3x | 11.8x | ||
| Price / LTM Sales | 2.0x | 2.1x | 4.7x | 0.4x | 0.1x | 0.1x | ||
| LTM P/E Ratio | -6.5x | 100.5x | 16.3x | -0.1x | -100.6x | -4.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 2.0x | 4.7x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.2x | 0.5x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 83,056 | 83,056 | 83,056 | |||||
| (=) Equity Value | 11,919 | 12,546 | 13,173 | |||||
| (/) Shares Outstanding | 51.7 | 51.7 | 51.7 | |||||
| Implied Value Range | 230.75 | 242.89 | 255.04 | |||||
| FX Rate: CNY/EUR | 8.3 | 8.3 | 8.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27.73 | 29.19 | 30.65 | 20.05 | ||||
| Upside / (Downside) | 38.3% | 45.6% | 52.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | GCPE.F | FGSG.F | FSLR | MAXN | CSIQ | ZJS1 | |
| Value of Common Equity | 35,500 | 41,430 | 21,098 | 63 | 763 | 8,617 | |
| (/) Shares Outstanding | 32,058.1 | 3,810.2 | 107.2 | 16.9 | 67.0 | 51.7 | |
| Implied Stock Price | 1.11 | 10.87 | 196.72 | 3.74 | 11.39 | 166.82 | |
| FX Conversion Rate to Trading Currency | 7.15 | 7.15 | 1.00 | 1.00 | 1.00 | 8.32 | |
| Implied Stock Price (Trading Cur) | 0.15 | 1.52 | 196.72 | 3.74 | 11.39 | 20.05 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 7.15 | 7.15 | 1.00 | 1.00 | 1.00 | 8.32 | |