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 | 0.3x - 0.4x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | $0.15 - $0.17 | $0.16 |
| Upside | 3.2% - 14.0% | 8.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wanhua Chemical Group Co., Ltd. | 60,030,900.0% | SHSE:600309 |
| DSM-Firmenich AG | - | ENXTAM:DSFIR |
| Huntsman Corporation | - | DB:HTR |
| Dow Inc. | - | NYSE:DOW |
| LyondellBasell Industries N.V. | - | NYSE:LYB |
| Sinopec Shanghai Petrochemical Company Limited | - | OTCPK:SPTJ.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600309 | DSFIR | HTR | DOW | LYB | SPTJ.F | |||
| SHSE:600309 | ENXTAM:DSFIR | DB:HTR | NYSE:DOW | NYSE:LYB | OTCPK:SPTJ.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 21.8% | 9.9% | -2.3% | 0.0% | 3.0% | -2.8% | ||
| 3Y CAGR | 7.8% | 20.8% | -7.7% | -7.9% | -4.4% | -0.8% | ||
| Latest Twelve Months | 3.8% | 20.4% | -1.2% | -3.7% | -2.0% | -6.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.5% | 14.9% | 8.8% | 4.6% | 7.4% | -0.1% | ||
| Prior Fiscal Year | 9.6% | -6.2% | -0.3% | 1.3% | 5.1% | -1.5% | ||
| Latest Fiscal Year | 7.2% | 2.0% | -2.7% | 2.6% | 3.3% | 0.4% | ||
| Latest Twelve Months | 7.2% | 2.0% | -2.7% | 2.6% | 3.3% | 0.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.9x | 16.6x | 12.2x | 7.0x | 6.9x | 7.8x | ||
| Price / LTM Sales | 1.2x | 1.9x | 0.4x | 0.6x | 0.6x | 0.3x | ||
| LTM P/E Ratio | 16.2x | 97.4x | -16.5x | 22.3x | 16.9x | 90.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.6x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.3x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.4x | 0.4x | |||||
| (x) LTM Sales | 87,133 | 87,133 | 87,133 | |||||
| (=) Equity Value | 30,267 | 31,860 | 33,453 | |||||
| (/) Shares Outstanding | 26,422.5 | 26,422.5 | 26,422.5 | |||||
| Implied Value Range | 1.15 | 1.21 | 1.27 | |||||
| FX Rate: CNY/USD | 7.3 | 7.3 | 7.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.16 | 0.17 | 0.17 | 0.15 | ||||
| Upside / (Downside) | 4.9% | 10.5% | 16.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600309 | DSFIR | HTR | DOW | LYB | SPTJ.F | |
| Value of Common Equity | 209,076 | 24,049 | 2,658 | 24,427 | 22,654 | 28,840 | |
| (/) Shares Outstanding | 3,139.7 | 264.3 | 173.7 | 705.8 | 323.4 | 26,422.5 | |
| Implied Stock Price | 66.59 | 91.00 | 15.30 | 34.61 | 70.04 | 1.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.08 | 1.00 | 1.00 | 7.27 | |
| Implied Stock Price (Trading Cur) | 66.59 | 91.00 | 14.10 | 34.61 | 70.04 | 0.15 | |
| Trading Currency | CNY | EUR | EUR | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.08 | 1.00 | 1.00 | 7.27 | |