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 | 2.2x - 2.5x | 2.3x |
| Historical Pb Multiple | 1.2x - 3.8x | 2.4x |
| Fair Value | HK$ 3.61 - HK$ 3.99 | HK$ 3.80 |
| Upside | -26.4% - -18.6% | -22.5% |
| Benchmarks | - | Full Ticker |
| Juneyao Airlines Co., Ltd | 60,388,500.0% | SHSE:603885 |
| Spring Airlines Co., Ltd. | 60,102,100.0% | SHSE:601021 |
| Frontier Group Holdings, Inc. | - | NasdaqGS:ULCC |
| Finnair Oyj | - | HLSE:FIA1S |
| Norwegian Air Shuttle ASA | - | OB:NAS |
| Air China Limited | 75,300.0% | SEHK:753 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603885 | 601021 | ULCC | FIA1S | NAS | 753 | |||
| SHSE:603885 | SHSE:601021 | NasdaqGS:ULCC | HLSE:FIA1S | OB:NAS | SEHK:753 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -9.4% | 8.5% | -18.7% | -9.8% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -12.9% | NM- | ||
| Latest Twelve Months | 2437.5% | 58.4% | 863.6% | -82.9% | -24.7% | 77.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.2% | -1.7% | -5.0% | -29.9% | -86.0% | -23.7% | ||
| Prior Fiscal Year | -50.5% | -36.3% | -0.3% | 7.2% | 6.3% | -0.7% | ||
| Latest Fiscal Year | 3.7% | 12.6% | 2.2% | 1.2% | 3.5% | -0.1% | ||
| Latest Twelve Months | 4.0% | 11.0% | 2.2% | 1.2% | 3.5% | -0.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -6.9% | 0.8% | -15.1% | -39.3% | -78.3% | -26.0% | ||
| Prior Fiscal Year | -42.1% | -22.1% | -2.2% | 43.9% | 32.3% | -3.4% | ||
| Latest Twelve Months | 9.2% | 12.9% | 15.1% | 6.1% | 18.6% | -0.6% | ||
| Next Fiscal Year | 12.5% | 15.2% | 26.2% | 12.9% | 22.4% | 13.6% | ||
| Two Fiscal Years Forward | 21.7% | 17.1% | 26.5% | 11.9% | 22.3% | 20.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 2.6x | 0.3x | 0.2x | 0.3x | 0.7x | ||
| Price / LTM EPS | 33.0x | 23.2x | 11.7x | 18.0x | 9.5x | -465.0x | ||
| Price / Book | 3.1x | 2.9x | 1.6x | 1.1x | 1.6x | 2.4x | ||
| Price / Fwd Book | 3.4x | 3.0x | 1.3x | 0.9x | 1.3x | 3.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 1.6x | 3.1x | |||||
| Historical P/B Ratio | 1.2x | 2.4x | 3.8x | |||||
| Selected P/B Multiple | 2.2x | 2.3x | 2.5x | |||||
| (x) Book Value | 45,147 | 45,147 | 45,147 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603885 | 601021 | ULCC | FIA1S | NAS | 753 | |
| Value of Common Equity | 28,671 | 50,765 | 986 | 666 | 11,552 | 136,433 | |
| (/) Shares Outstanding | 2,188.6 | 976.8 | 227.2 | 204.8 | 963.9 | 29,821.6 | |
| Implied Stock Price | 13.10 | 51.97 | 4.34 | 3.25 | 11.99 | 4.57 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | |
| Implied Stock Price (Trading Cur) | 13.10 | 51.97 | 4.34 | 3.25 | 11.99 | 4.90 | |
| Trading Currency | CNY | CNY | USD | EUR | NOK | HKD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | |