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 | 0.7x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.6x - 0.9x | 0.8x |
| Fair Value | $5.64 - $6.24 | $5.94 |
| Upside | 62.7% - 79.8% | 71.3% |
| Benchmarks | - | Full Ticker |
| CDL Investments New Zealand Limited | - | NZSE:CDI |
| Shanghai Zhangjiang Hi-Tech Park Development Co., Ltd. | 60,089,500.0% | SHSE:600895 |
| Dream Unlimited Corp. | - | TSX:DRM |
| Israel Canada (T.R) Ltd | - | TASE:ISCN |
| DCI Advisors Limited | - | AIM:DCI |
| City Developments Limited | - | OTCPK:CDEV.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |||
| NZSE:CDI | SHSE:600895 | TSX:DRM | TASE:ISCN | AIM:DCI | OTCPK:CDEV.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -14.7% | 11.0% | -10.8% | 12.4% | NM- | -19.1% | ||
| 3Y CAGR | -21.1% | 9.9% | 19.5% | -28.8% | NM- | 38.5% | ||
| Latest Twelve Months | 14.2% | 33.2% | 219.8% | 17.3% | -710.5% | -37.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 37.7% | 63.7% | 24.7% | 57.9% | -677.8% | -4.2% | ||
| Prior Fiscal Year | 43.7% | 46.8% | -30.3% | -10.2% | -1354.3% | 6.2% | ||
| Latest Fiscal Year | 31.4% | 49.5% | 30.1% | 41.1% | -3108.9% | 5.8% | ||
| Latest Twelve Months | 31.4% | 52.1% | 31.8% | 27.9% | -3108.9% | 5.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.3% | 9.2% | 8.6% | 15.3% | -8.3% | 0.2% | ||
| Prior Fiscal Year | 4.3% | 7.8% | -7.9% | -2.6% | -1.8% | 3.4% | ||
| Latest Twelve Months | 4.9% | 8.2% | 11.8% | 6.1% | -15.2% | 2.2% | ||
| Next Fiscal Year | 7.7% | 7.1% | 1.9% | 13.4% | #NUM! | 3.8% | ||
| Two Fiscal Years Forward | 9.4% | 7.5% | 4.0% | 11.9% | -57.4% | 5.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.8x | 24.5x | 1.7x | 9.6x | 91.4x | 1.7x | ||
| Price / LTM EPS | 15.2x | 47.0x | 5.2x | 34.5x | -2.9x | 29.9x | ||
| Price / Book | 0.7x | 3.5x | 0.6x | 2.0x | 0.5x | 0.6x | ||
| Price / Fwd Book | 0.7x | 3.8x | 0.6x | 1.8x | 0.5x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 3.5x | |||||
| Historical P/B Ratio | 0.6x | 0.8x | 0.9x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 8,807 | 8,807 | 8,807 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CDI | 600895 | DRM | ISCN | DCI | CDEV.F | |
| Value of Common Equity | 234 | 55,521 | 891 | 5,036 | 51 | 3,975 | |
| (/) Shares Outstanding | 292.7 | 1,548.7 | 42.2 | 330.9 | 904.6 | 893.4 | |
| Implied Stock Price | 0.80 | 35.85 | 21.12 | 15.22 | 0.06 | 4.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | 1.28 | |
| Implied Stock Price (Trading Cur) | 0.80 | 35.85 | 21.12 | 15.22 | 0.05 | 3.47 | |
| Trading Currency | NZD | CNY | CAD | ILS | GBP | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | 1.28 | |