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 | 7.6x - 8.4x | 8.0x |
| Historical Pb Multiple | 5.8x - 27.5x | 13.0x |
| Fair Value | $3.03 - $3.35 | $3.19 |
| Upside | 6.1% - 17.3% | 11.7% |
| Benchmarks | - | Full Ticker |
| Dada Nexus Limited | - | NasdaqGS:DADA |
| Ping An Healthcare and Technology Company Limited | - | OTCPK:PIAH.Y |
| 111, Inc. | - | NasdaqGM:YI |
| Lianhua Supermarket Holdings Co., Ltd. | - | OTCPK:LHUA.F |
| JD Health International Inc. | - | OTCPK:JDHI.Y |
| Dingdong (Cayman) Limited | - | NYSE:DDL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| DADA | PIAH.Y | YI | LHUA.F | JDHI.Y | DDL | |||
| NasdaqGS:DADA | OTCPK:PIAH.Y | NasdaqGM:YI | OTCPK:LHUA.F | OTCPK:JDHI.Y | NYSE:DDL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -4.1% | 125.2% | 83.5% | -116.3% | 94.3% | 523.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.9% | -11.3% | -4.1% | -1.4% | -17.4% | -16.0% | ||
| Prior Fiscal Year | -18.6% | -6.9% | -2.6% | -0.8% | 4.0% | -3.4% | ||
| Latest Fiscal Year | -21.1% | 1.7% | -0.4% | -3.6% | 7.2% | -0.5% | ||
| Latest Twelve Months | -21.1% | 1.7% | -0.4% | -3.5% | 7.2% | 0.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -41.7% | -5.6% | -255.5% | -54.5% | -67.1% | -678.5% | ||
| Prior Fiscal Year | -31.2% | -2.4% | NM | -21.8% | 4.6% | -156.9% | ||
| Latest Twelve Months | -44.5% | 1.0% | NM | -190.9% | 8.0% | 38.8% | ||
| Next Fiscal Year | -13.8% | 6.0% | 147.9% | #NUM! | 7.7% | 69.7% | ||
| Two Fiscal Years Forward | -3.1% | 8.7% | 85.5% | 244.6% | 8.0% | 44.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 3.1x | 0.0x | 0.0x | 1.7x | 0.2x | ||
| Price / LTM EPS | -1.7x | 181.4x | -9.7x | -0.5x | 23.9x | 23.1x | ||
| Price / Book | 1.0x | 4.1x | -1.0x | 22.3x | 1.8x | 7.3x | ||
| Price / Fwd Book | 1.1x | 6.5x | -0.1x | 6.4x | 2.1x | 5.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.0x | 1.8x | 22.3x | |||||
| Historical P/B Ratio | 5.8x | 13.0x | 27.5x | |||||
| Selected P/B Multiple | 7.6x | 8.0x | 8.4x | |||||
| (x) Book Value | 628 | 628 | 628 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DADA | PIAH.Y | YI | LHUA.F | JDHI.Y | DDL | |
| Value of Common Equity | 3,586 | 24,666 | 627 | 461 | 124,600 | 4,516 | |
| (/) Shares Outstanding | 259.8 | 1,515.7 | 8.6 | 1,416.9 | 4,501.4 | 217.3 | |
| Implied Stock Price | 13.80 | 16.27 | 73.23 | 0.33 | 27.68 | 20.78 | |
| FX Conversion Rate to Trading Currency | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | |
| Implied Stock Price (Trading Cur) | 1.90 | 2.24 | 10.08 | 0.04 | 3.81 | 2.86 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | 7.27 | |