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 | 26.7x - 29.5x | 28.1x |
| Selected Fwd P/E Multiple | 21.3x - 23.5x | 22.4x |
| Fair Value | $2.58 - $2.85 | $2.72 |
| Upside | 9.8% - 21.4% | 15.6% |
| Benchmarks | - | Full Ticker |
| Guangzhou Restaurant Group Company Limited | 60,304,300.0% | SHSE:603043 |
| Tongqinglou Catering Co., Ltd. | 60,510,800.0% | SHSE:605108 |
| Emei Shan Tourism Co.,Ltd | 88,800.0% | SZSE:000888 |
| LiJiang YuLong Tourism Co., LTD. | 203,300.0% | SZSE:002033 |
| Huangshan Tourism Development Co.,Ltd. | 60,005,400.0% | SHSE:600054 |
| Haidilao International Holding Ltd. | - | OTCPK:HDAL.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603043 | 605108 | 888 | 2033 | 600054 | HDAL.F | |||
| SHSE:603043 | SHSE:605108 | SZSE:000888 | SZSE:002033 | SHSE:600054 | OTCPK:HDAL.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.2% | 8.7% | 0.7% | 0.7% | -1.5% | 15.0% | ||
| 3Y CAGR | -4.0% | 18.0% | 135.0% | NM- | 93.5% | NM- | ||
| Latest Twelve Months | -14.1% | -11.7% | -5.5% | -16.9% | -15.0% | 4.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.8% | 10.4% | -3.8% | 13.9% | 6.1% | 2.9% | ||
| Prior Fiscal Year | 11.2% | 5.6% | 21.8% | 28.5% | 21.9% | 10.9% | ||
| Latest Fiscal Year | 9.6% | 12.7% | 23.2% | 26.1% | 16.3% | 11.0% | ||
| Latest Twelve Months | 9.2% | 7.1% | 23.2% | 24.0% | 16.3% | 11.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.0x | 18.0x | 13.3x | 12.0x | 7.8x | 10.9x | ||
| Price / LTM Sales | 1.7x | 2.1x | 7.0x | 6.1x | 3.7x | 2.1x | ||
| LTM P/E Ratio | 18.6x | 30.0x | 30.1x | 25.6x | 22.7x | 19.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 18.6x | 25.6x | 30.1x | |||||
| Historical LTM P/E Ratio | -57.2x | 19.5x | 684.6x | |||||
| Selected P/E Multiple | 26.7x | 28.1x | 29.5x | |||||
| (x) LTM Net Income | 4,708 | 4,708 | 4,708 | |||||
| (=) Equity Value | 125,608 | 132,219 | 138,830 | |||||
| (/) Shares Outstanding | 6,666.7 | 6,666.7 | 6,666.7 | |||||
| Implied Value Range | 18.84 | 19.83 | 20.82 | |||||
| FX Rate: CNY/USD | 7.2 | 7.2 | 7.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.61 | 2.74 | 2.88 | 2.35 | ||||
| Upside / (Downside) | 11.0% | 16.8% | 22.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603043 | 605108 | 888 | 2033 | 600054 | HDAL.F | |
| Value of Common Equity | 8,901 | 5,633 | 7,092 | 4,868 | 7,169 | 113,199 | |
| (/) Shares Outstanding | 568.8 | 259.0 | 526.9 | 549.5 | 619.7 | 6,666.7 | |
| Implied Stock Price | 15.65 | 21.75 | 13.46 | 8.86 | 11.57 | 16.98 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.23 | |
| Implied Stock Price (Trading Cur) | 15.65 | 21.75 | 13.46 | 8.86 | 11.57 | 2.35 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.23 | |