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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 0.9x - 11.6x | 1.7x |
| Fair Value | $2.72 - $3.01 | $2.87 |
| Upside | 45.6% - 60.9% | 53.2% |
| Benchmarks | - | Full Ticker |
| 111, Inc. | - | NasdaqGM:YI |
| Ping An Healthcare and Technology Company Limited | - | OTCPK:PIAH.Y |
| JD Health International Inc. | - | OTCPK:JDHI.Y |
| Dingdong (Cayman) Limited | - | NYSE:DDL |
| Lianhua Supermarket Holdings Co., Ltd. | - | OTCPK:LHUA.F |
| Dada Nexus Limited | - | NasdaqGS:DADA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| YI | PIAH.Y | JDHI.Y | DDL | LHUA.F | DADA | |||
| NasdaqGM:YI | OTCPK:PIAH.Y | OTCPK:JDHI.Y | NYSE:DDL | OTCPK:LHUA.F | NasdaqGS:DADA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 83.5% | 125.2% | 94.3% | 523.3% | 54.7% | -4.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | -11.3% | -17.4% | -16.0% | -1.5% | -26.9% | ||
| Prior Fiscal Year | -2.6% | -6.9% | 4.0% | -3.4% | -3.6% | -18.6% | ||
| Latest Fiscal Year | -0.4% | 1.7% | 7.2% | -0.5% | -1.8% | -21.1% | ||
| Latest Twelve Months | -0.4% | 1.7% | 7.2% | 0.9% | -1.8% | -21.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -255.5% | -5.6% | -67.1% | -678.5% | -178.0% | -41.7% | ||
| Prior Fiscal Year | NM | -2.4% | 4.6% | -156.9% | -169.2% | -31.2% | ||
| Latest Twelve Months | NM | 1.0% | 8.0% | 38.8% | -994.8% | -44.5% | ||
| Next Fiscal Year | 147.9% | 5.7% | 7.7% | 69.7% | #NUM! | -13.9% | ||
| Two Fiscal Years Forward | 85.5% | 8.0% | 8.0% | 44.4% | 77.0% | -2.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.0x | 3.0x | 1.8x | 0.2x | 0.0x | 0.4x | ||
| Price / LTM EPS | -6.6x | 174.7x | 24.8x | 17.3x | -1.3x | -1.7x | ||
| Price / Book | -0.7x | 4.0x | 1.9x | 5.5x | -1.6x | 1.0x | ||
| Price / Fwd Book | -0.1x | 6.7x | 2.3x | 4.3x | -1.2x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.6x | 1.9x | 5.5x | |||||
| Historical P/B Ratio | 0.9x | 1.7x | 11.6x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 3,606 | 3,606 | 3,606 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | YI | PIAH.Y | JDHI.Y | DDL | LHUA.F | DADA | |
| Value of Common Equity | 427 | 25,279 | 139,002 | 3,435 | 335 | 3,538 | |
| (/) Shares Outstanding | 8.6 | 1,515.7 | 4,501.4 | 217.3 | 1,027.6 | 259.8 | |
| Implied Stock Price | 49.89 | 16.68 | 30.88 | 15.80 | 0.33 | 13.62 | |
| FX Conversion Rate to Trading Currency | 7.28 | 7.28 | 7.28 | 7.28 | 7.28 | 7.28 | |
| Implied Stock Price (Trading Cur) | 6.85 | 2.29 | 4.24 | 2.17 | 0.04 | 1.87 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.28 | 7.28 | 7.28 | 7.28 | 7.28 | 7.28 | |