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 | 1.9x - 2.1x | 2.0x |
| Historical Pb Multiple | 1.1x - 6.9x | 2.7x |
| Fair Value | $0.14 - $0.16 | $0.15 |
| Upside | 29.4% - 43.0% | 36.2% |
| Benchmarks | - | Full Ticker |
| Zhang Jia Jie Tourism Group Co., Ltd | 43,000.0% | SZSE:000430 |
| Xi'an Tourism Co., Ltd. | 61,000.0% | SZSE:000610 |
| Huatian Hotel Group Co.,Ltd. | 42,800.0% | SZSE:000428 |
| Shenzhen Quanxinhao Co., Ltd. | 700.0% | SZSE:000007 |
| Dalian Sunasia Tourism Holding CO.,LTD | 60,059,300.0% | SHSE:600593 |
| Xiabuxiabu Catering Management (China) Holdings Co., Ltd. | - | OTCPK:XIAX.F |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 430 | 610 | 428 | 7 | 600593 | XIAX.F | |||
| SZSE:000430 | SZSE:000610 | SZSE:000428 | SZSE:000007 | SHSE:600593 | OTCPK:XIAX.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -9.8% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -65.5% | -17.0% | 37.9% | 96.0% | -64.6% | -100.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -71.5% | -18.4% | -37.3% | -26.3% | -39.1% | -3.8% | ||
| Prior Fiscal Year | -196.1% | -42.2% | -65.6% | -2.4% | -48.8% | -3.4% | ||
| Latest Fiscal Year | -57.0% | -28.0% | -18.3% | 16.6% | 7.3% | -8.3% | ||
| Latest Twelve Months | -64.9% | -39.0% | -22.3% | 13.0% | 5.9% | -8.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -13.1% | -13.5% | -7.7% | -0.2% | -13.3% | -15.0% | ||
| Prior Fiscal Year | -21.0% | -22.7% | -15.9% | -5.6% | -33.5% | -15.0% | ||
| Latest Twelve Months | -28.0% | -35.4% | -8.5% | 24.6% | 9.4% | -40.6% | ||
| Next Fiscal Year | 0.0% | #NUM! | #NUM! | 22.5% | 9.2% | -21.1% | ||
| Two Fiscal Years Forward | 0.0% | -60.0% | -11.4% | 18.5% | 24.0% | 11.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 8.1x | 7.0x | 5.1x | 9.8x | 8.0x | 0.2x | ||
| Price / LTM EPS | -12.5x | -17.9x | -23.0x | 75.2x | 136.3x | -2.0x | ||
| Price / Book | 4.1x | 7.7x | 2.0x | 16.5x | 12.3x | 1.1x | ||
| Price / Fwd Book | 4.2x | 7.0x | 2.1x | 13.8x | 21.8x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.0x | 7.7x | 16.5x | |||||
| Historical P/B Ratio | 1.1x | 2.7x | 6.9x | |||||
| Selected P/B Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) Book Value | 774 | 774 | 774 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 430 | 610 | 428 | 7 | 600593 | XIAX.F | |
| Value of Common Equity | 3,425 | 3,265 | 3,342 | 2,148 | 4,415 | 1,117 | |
| (/) Shares Outstanding | 404.8 | 236.7 | 1,018.9 | 346.4 | 128.8 | 1,394.5 | |
| Implied Stock Price | 8.46 | 13.79 | 3.28 | 6.20 | 34.28 | 0.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.28 | |
| Implied Stock Price (Trading Cur) | 8.46 | 13.79 | 3.28 | 6.20 | 34.28 | 0.11 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.28 | |