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 - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | $2.76 - $3.05 | $2.90 |
| Upside | 2.2% - 13.0% | 7.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Linhai Co.,Ltd. | 60,009,900.0% | SHSE:600099 |
| Dongfeng Motor Group Company Limited | 48,900.0% | SEHK:489 |
| Guangdong Lvtong New Energy Electric Vehicle Technology Co., LTD | 30,132,200.0% | SZSE:301322 |
| Chongqing Changan Automobile Company Limited | 62,500.0% | SZSE:000625 |
| Loncin Motor Co., Ltd. | 60,376,600.0% | SHSE:603766 |
| BAIC Motor Corporation Limited | - | OTCPK:BCCM.Y |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600099 | 489 | 301322 | 625 | 603766 | BCCM.Y | |||
| SHSE:600099 | SEHK:489 | SZSE:301322 | SZSE:000625 | SHSE:603766 | OTCPK:BCCM.Y | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.7% | 1.0% | 27.7% | 17.9% | 3.1% | 1.9% | ||
| 3Y CAGR | 7.7% | -2.1% | 24.7% | 21.4% | 7.8% | 3.0% | ||
| Latest Twelve Months | 51.2% | 6.9% | -20.0% | 6.9% | 29.7% | -2.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | 5.1% | 19.1% | 4.1% | 4.1% | 7.7% | ||
| Prior Fiscal Year | 1.9% | -4.0% | 21.2% | 6.4% | 4.2% | 1.5% | ||
| Latest Fiscal Year | 1.8% | 0.1% | 24.3% | 7.5% | 4.5% | 0.5% | ||
| Latest Twelve Months | 1.8% | 0.1% | 20.5% | 3.3% | 4.3% | 0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 66.6x | -0.2x | 10.1x | 3.8x | 13.4x | 0.5x | ||
| Price / LTM Sales | 2.0x | 0.3x | 4.2x | 0.7x | 1.5x | 0.1x | ||
| LTM P/E Ratio | 112.1x | 598.5x | 20.3x | 22.4x | 33.9x | 15.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.5x | 4.2x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.1x | 0.1x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 192,496 | 192,496 | 192,496 | |||||
| (=) Equity Value | 20,994 | 22,099 | 23,203 | |||||
| (/) Shares Outstanding | 1,031.1 | 1,031.1 | 1,031.1 | |||||
| Implied Value Range | 20.36 | 21.43 | 22.50 | |||||
| FX Rate: CNY/USD | 7.3 | 7.3 | 7.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.81 | 2.95 | 3.10 | 2.70 | ||||
| Upside / (Downside) | 4.0% | 9.4% | 14.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600099 | 489 | 301322 | 625 | 603766 | BCCM.Y | |
| Value of Common Equity | 2,099 | 36,356 | 3,813 | 113,235 | 23,718 | 20,193 | |
| (/) Shares Outstanding | 219.1 | 8,225.1 | 142.4 | 8,690.4 | 2,053.5 | 1,031.1 | |
| Implied Stock Price | 9.58 | 4.42 | 26.78 | 13.03 | 11.55 | 19.58 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.93 | 1.00 | 1.00 | 1.00 | 7.25 | |
| Implied Stock Price (Trading Cur) | 9.58 | 4.74 | 26.78 | 13.03 | 11.55 | 2.70 | |
| Trading Currency | CNY | HKD | CNY | CNY | CNY | USD | |
| FX Rate to Reporting Currency | 1.00 | 0.93 | 1.00 | 1.00 | 1.00 | 7.25 | |