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 | -40.1x - -44.3x | -42.2x |
| Selected Fwd P/E Multiple | 37.6x - 41.5x | 39.6x |
| Fair Value | HK$ 1.51 - HK$ 1.66 | HK$ 1.59 |
| Upside | -49.6% - -44.3% | -47.0% |
| Benchmarks | - | Full Ticker |
| Zibuyu Group Limited | 242,000.0% | SEHK:2420 |
| NaaS Technology Inc. | - | NasdaqCM:NAAS |
| Sino Gas Holdings Group Limited | 175,900.0% | SEHK:1759 |
| Kidsland International Holdings Limited | 212,200.0% | SEHK:2122 |
| United Strength Power Holdings Limited | 233,700.0% | SEHK:2337 |
| China Qidian Guofeng Holdings Limited | 128,000.0% | SEHK:1280 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2420 | NAAS | 1759 | 2122 | 2337 | 1280 | |||
| SEHK:2420 | NasdaqCM:NAAS | SEHK:1759 | SEHK:2122 | SEHK:2337 | SEHK:1280 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -25.2% | NM- | -1.7% | NM- | ||
| 3Y CAGR | NM- | NM- | -11.4% | NM- | -31.6% | NM- | ||
| Latest Twelve Months | -409.6% | 9.3% | -62.8% | -2.4% | 247.9% | -244.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.8% | -2418.7% | 0.7% | -10.0% | 2.2% | -20.6% | ||
| Prior Fiscal Year | 3.6% | -6073.8% | 0.6% | -15.9% | 0.3% | -52.1% | ||
| Latest Fiscal Year | -8.9% | -408.3% | 0.6% | -18.2% | 0.5% | 17.5% | ||
| Latest Twelve Months | -6.0% | -283.4% | 0.3% | -19.5% | 0.8% | -18.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -9.2x | -0.9x | 51.9x | -2.2x | 6.6x | -130.1x | ||
| Price / LTM Sales | 0.6x | 0.3x | 0.1x | 0.0x | 0.1x | 13.9x | ||
| LTM P/E Ratio | -9.3x | -0.1x | 40.0x | -0.2x | 9.1x | -77.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.3x | -0.1x | 40.0x | |||||
| Historical LTM P/E Ratio | -2.9x | -2.2x | 22.6x | |||||
| Selected P/E Multiple | -40.1x | -42.2x | -44.3x | |||||
| (x) LTM Net Income | (63) | (63) | (63) | |||||
| (=) Equity Value | 2,539 | 2,672 | 2,806 | |||||
| (/) Shares Outstanding | 1,805.7 | 1,805.7 | 1,805.7 | |||||
| Implied Value Range | 1.41 | 1.48 | 1.55 | |||||
| FX Rate: CNY/HKD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.51 | 1.59 | 1.66 | 2.99 | ||||
| Upside / (Downside) | -49.6% | -47.0% | -44.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2420 | NAAS | 1759 | 2122 | 2337 | 1280 | |
| Value of Common Equity | 1,779 | 78 | 141 | 49 | 587 | 5,041 | |
| (/) Shares Outstanding | 500.0 | 13.2 | 216.0 | 800.0 | 374.5 | 1,805.7 | |
| Implied Stock Price | 3.56 | 5.89 | 0.65 | 0.06 | 1.57 | 2.79 | |
| FX Conversion Rate to Trading Currency | 0.93 | 7.26 | 0.93 | 0.93 | 0.93 | 0.93 | |
| Implied Stock Price (Trading Cur) | 3.81 | 0.81 | 0.70 | 0.07 | 1.68 | 2.99 | |
| Trading Currency | HKD | USD | HKD | HKD | HKD | HKD | |
| FX Rate to Reporting Currency | 0.93 | 7.26 | 0.93 | 0.93 | 0.93 | 0.93 | |