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 | -2.1x - -2.3x | -2.2x |
| Selected Fwd P/E Multiple | -76.5x - -84.5x | -80.5x |
| Fair Value | $2.37 - $2.61 | $2.49 |
| Upside | 20.1% - 32.7% | 26.4% |
| Benchmarks | - | Full Ticker |
| 111, Inc. | - | NasdaqGM:YI |
| Ping An Healthcare and Technology Company Limited | - | OTCPK:PIAH.Y |
| Lianhua Supermarket Holdings Co., Ltd. | - | OTCPK:LHUA.F |
| JD Health International Inc. | - | OTCPK:JDHI.Y |
| Dingdong (Cayman) Limited | - | NYSE:DDL |
| Dada Nexus Limited | - | NasdaqGS:DADA |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| YI | PIAH.Y | LHUA.F | JDHI.Y | DDL | DADA | |||
| NasdaqGM:YI | OTCPK:PIAH.Y | OTCPK:LHUA.F | OTCPK:JDHI.Y | NYSE:DDL | 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% | 54.7% | 94.3% | 395.4% | -4.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | -11.3% | -1.5% | -17.4% | -13.1% | -26.9% | ||
| Prior Fiscal Year | -2.6% | -6.9% | -3.6% | 4.0% | -0.5% | -18.6% | ||
| Latest Fiscal Year | -0.4% | 1.7% | -1.8% | 7.2% | 1.3% | -21.1% | ||
| Latest Twelve Months | -0.4% | 1.7% | -1.8% | 7.2% | 1.3% | -21.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 70.3x | -19.9x | 0.6x | 40.7x | 7.6x | -1.2x | ||
| Price / LTM Sales | 0.0x | 3.2x | 0.0x | 2.0x | 0.2x | 0.4x | ||
| LTM P/E Ratio | -7.2x | 186.1x | -1.4x | 27.3x | 13.1x | -1.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -7.2x | 13.1x | 186.1x | |||||
| Historical LTM P/E Ratio | -24.1x | -5.9x | -1.8x | |||||
| Selected P/E Multiple | -2.1x | -2.2x | -2.3x | |||||
| (x) LTM Net Income | (2,039) | (2,039) | (2,039) | |||||
| (=) Equity Value | 4,188 | 4,409 | 4,629 | |||||
| (/) Shares Outstanding | 259.3 | 259.3 | 259.3 | |||||
| Implied Value Range | 16.16 | 17.01 | 17.86 | |||||
| FX Rate: CNY/USD | 7.2 | 7.2 | 7.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.24 | 2.35 | 2.47 | 1.97 | ||||
| Upside / (Downside) | 13.5% | 19.5% | 25.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | YI | PIAH.Y | LHUA.F | JDHI.Y | DDL | DADA | |
| Value of Common Equity | 468 | 25,078 | 137 | 137,997 | 3,856 | 3,690 | |
| (/) Shares Outstanding | 8.7 | 1,515.7 | 1,027.6 | 4,504.6 | 214.3 | 259.3 | |
| Implied Stock Price | 54.04 | 16.55 | 0.13 | 30.63 | 17.99 | 14.23 | |
| FX Conversion Rate to Trading Currency | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | |
| Implied Stock Price (Trading Cur) | 7.48 | 2.29 | 0.02 | 4.24 | 2.49 | 1.97 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | |