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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | HK$ 9.57 - HK$ 10.58 | HK$ 10.08 |
| Upside | -1.6% - 8.7% | 3.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Giordano International Limited | 70,900.0% | SEHK:709 |
| Sa Sa International Holdings Limited | 17,800.0% | SEHK:178 |
| International Housewares Retail Company Limited | 137,300.0% | SEHK:1373 |
| Glorious Sun Enterprises Limited | 39,300.0% | SEHK:393 |
| Luk Fook Holdings (International) Limited | 59,000.0% | SEHK:590 |
| Chow Tai Fook Jewellery Group Limited | 192,900.0% | SEHK:1929 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 709 | 178 | 1373 | 393 | 590 | 1929 | |||
| SEHK:709 | SEHK:178 | SEHK:1373 | SEHK:393 | SEHK:590 | SEHK:1929 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -4.2% | -11.7% | 2.7% | -5.6% | -0.7% | 10.3% | ||
| 3Y CAGR | 5.1% | 12.8% | -0.1% | -3.0% | 20.0% | 15.7% | ||
| Latest Twelve Months | 1.2% | 1.2% | -4.6% | 10.8% | -4.3% | 0.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | -5.0% | 6.6% | 7.2% | 10.6% | 6.7% | ||
| Prior Fiscal Year | 8.9% | 1.7% | 6.4% | 5.3% | 10.7% | 5.7% | ||
| Latest Fiscal Year | 5.5% | 5.0% | 3.8% | 6.7% | 11.5% | 6.0% | ||
| Latest Twelve Months | 5.5% | 3.6% | 3.2% | 6.7% | 9.5% | 4.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.6x | 8.9x | 5.4x | 3.4x | 6.5x | 11.8x | ||
| Price / LTM Sales | 0.6x | 0.5x | 0.3x | 2.1x | 0.7x | 1.0x | ||
| LTM P/E Ratio | 10.8x | 13.1x | 8.4x | 31.3x | 7.1x | 21.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 2.1x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.5x | 1.9x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 98,594 | 98,594 | 98,594 | |||||
| (=) Equity Value | 94,341 | 99,307 | 104,272 | |||||
| (/) Shares Outstanding | 9,987.3 | 9,987.3 | 9,987.3 | |||||
| Implied Value Range | 9.45 | 9.94 | 10.44 | |||||
| FX Rate: HKD/HKD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.45 | 9.94 | 10.44 | 9.73 | ||||
| Upside / (Downside) | -2.9% | 2.2% | 7.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 709 | 178 | 1373 | 393 | 590 | 1929 | |
| Value of Common Equity | 2,360 | 1,955 | 704 | 1,908 | 9,041 | 97,177 | |
| (/) Shares Outstanding | 1,616.2 | 3,103.2 | 717.9 | 1,502.7 | 587.1 | 9,987.3 | |
| Implied Stock Price | 1.46 | 0.63 | 0.98 | 1.27 | 15.40 | 9.73 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.46 | 0.63 | 0.98 | 1.27 | 15.40 | 9.73 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | HKD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |