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 | 3.4x - 3.8x | 3.6x |
| Selected Fwd Ps Multiple | 2.8x - 3.1x | 3.0x |
| Fair Value | HK$ 70.63 - HK$ 78.06 | HK$ 74.35 |
| Upside | 20.9% - 33.7% | 27.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Crystal International Group Limited | 223,200.0% | SEHK:2232 |
| Makalot Industrial Co., Ltd. | 147,700.0% | TWSE:1477 |
| Texhong International Group Limited | 267,800.0% | SEHK:2678 |
| Bosideng International Holdings Limited | 399,800.0% | SEHK:3998 |
| Shandong Nanshan Fashion Sci-Tech Co., Ltd. | 30,091,800.0% | SZSE:300918 |
| Shenzhou International Group Holdings Limited | 231,300.0% | SEHK:2313 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2232 | 1477 | 2678 | 3998 | 300918 | 2313 | |||
| SEHK:2232 | TWSE:1477 | SEHK:2678 | SEHK:3998 | SZSE:300918 | SEHK:2313 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.3% | 5.6% | 0.9% | 17.5% | -1.8% | 4.8% | ||
| 3Y CAGR | 1.8% | 7.1% | -4.6% | 19.8% | 2.7% | 6.3% | ||
| Latest Twelve Months | 13.4% | 9.4% | 1.3% | 35.9% | 1.0% | 14.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.9% | 10.3% | 3.1% | 12.3% | 9.9% | 18.6% | ||
| Prior Fiscal Year | 7.5% | 12.3% | -1.7% | 12.7% | 12.7% | 18.3% | ||
| Latest Fiscal Year | 8.1% | 11.6% | 2.4% | 13.2% | 11.8% | 21.8% | ||
| Latest Twelve Months | 8.1% | 11.6% | 2.4% | 13.4% | 11.8% | 21.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.7x | 13.7x | 3.7x | 6.8x | 23.9x | 9.6x | ||
| Price / LTM Sales | 0.9x | 2.2x | 0.1x | 1.7x | 3.9x | 2.9x | ||
| LTM P/E Ratio | 10.5x | 19.4x | 5.9x | 13.0x | 33.1x | 13.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.7x | 3.9x | |||||
| Historical LTM P/S Ratio | 2.9x | 4.3x | 8.4x | |||||
| Selected Price / Sales Multiple | 3.4x | 3.6x | 3.8x | |||||
| (x) LTM Sales | 28,663 | 28,663 | 28,663 | |||||
| (=) Equity Value | 98,289 | 103,462 | 108,635 | |||||
| (/) Shares Outstanding | 1,503.2 | 1,503.2 | 1,503.2 | |||||
| Implied Value Range | 65.39 | 68.83 | 72.27 | |||||
| FX Rate: CNY/HKD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 70.03 | 73.72 | 77.40 | 58.40 | ||||
| Upside / (Downside) | 19.9% | 26.2% | 32.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2232 | 1477 | 2678 | 3998 | 300918 | 2313 | |
| Value of Common Equity | 2,108 | 75,612 | 3,214 | 42,668 | 6,309 | 81,965 | |
| (/) Shares Outstanding | 2,852.8 | 246.7 | 918.0 | 11,453.4 | 360.5 | 1,503.2 | |
| Implied Stock Price | 0.74 | 306.50 | 3.50 | 3.73 | 17.50 | 54.53 | |
| FX Conversion Rate to Trading Currency | 0.13 | 1.00 | 0.93 | 0.93 | 1.00 | 0.93 | |
| Implied Stock Price (Trading Cur) | 5.75 | 306.50 | 3.75 | 3.99 | 17.50 | 58.40 | |
| Trading Currency | HKD | TWD | HKD | HKD | CNY | HKD | |
| FX Rate to Reporting Currency | 0.13 | 1.00 | 0.93 | 0.93 | 1.00 | 0.93 | |