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 | 1.3x - 1.5x | 1.4x |
| Selected Fwd Ps Multiple | 1.5x - 1.6x | 1.5x |
| Fair Value | ¥1.55 - ¥1.71 | ¥1.63 |
| Upside | -12.4% - -3.2% | -7.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Paslin Digital Technology Co., Ltd. | 60,021,500.0% | SHSE:600215 |
| Shang Hai Ya Tong Co.,Ltd. | 60,069,200.0% | SHSE:600692 |
| Bright Real Estate Group Co.,Limited | 60,070,800.0% | SHSE:600708 |
| Poly Developments and Holdings Group Co., Ltd. | 60,004,800.0% | SHSE:600048 |
| Hefei Urban Construction Development Co., Ltd | 220,800.0% | SZSE:002208 |
| Shenzhen HeungKong Holding Co.,Ltd | 60,016,200.0% | SHSE:600162 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600215 | 600692 | 600708 | 600048 | 2208 | 600162 | |||
| SHSE:600215 | SHSE:600692 | SHSE:600708 | SHSE:600048 | SZSE:002208 | SHSE:600162 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 29.4% | 12.2% | -15.9% | 12.3% | 32.0% | -4.5% | ||
| 3Y CAGR | 12.0% | 9.2% | -16.9% | 12.6% | 13.8% | -12.8% | ||
| Latest Twelve Months | 8.4% | -33.6% | -44.6% | 6.3% | 38.9% | -29.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.0% | 2.6% | 1.0% | 11.6% | 11.5% | 2.3% | ||
| Prior Fiscal Year | 12.7% | 0.4% | 0.0% | 6.5% | 8.3% | 4.0% | ||
| Latest Fiscal Year | 5.7% | 0.2% | 0.4% | 3.5% | 2.8% | 2.1% | ||
| Latest Twelve Months | 4.2% | 2.7% | -6.1% | 2.0% | 0.4% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 74.8x | 93.5x | -196.2x | 16.1x | 15.0x | 24.0x | ||
| Price / LTM Sales | 2.0x | 2.8x | 1.3x | 0.3x | 0.6x | 1.4x | ||
| LTM P/E Ratio | 47.1x | 104.7x | -22.1x | 15.2x | 135.8x | 97.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.3x | 2.8x | |||||
| Historical LTM P/S Ratio | 1.0x | 1.2x | 1.9x | |||||
| Selected Price / Sales Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) LTM Sales | 4,040 | 4,040 | 4,040 | |||||
| (=) Equity Value | 5,300 | 5,579 | 5,858 | |||||
| (/) Shares Outstanding | 3,268.4 | 3,268.4 | 3,268.4 | |||||
| Implied Value Range | 1.62 | 1.71 | 1.79 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.62 | 1.71 | 1.79 | 1.77 | ||||
| Upside / (Downside) | -8.4% | -3.6% | 1.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600215 | 600692 | 600708 | 600048 | 2208 | 600162 | |
| Value of Common Equity | 4,171 | 2,860 | 7,644 | 101,093 | 5,302 | 5,785 | |
| (/) Shares Outstanding | 450.5 | 351.8 | 2,228.6 | 11,865.4 | 803.3 | 3,268.4 | |
| Implied Stock Price | 9.26 | 8.13 | 3.43 | 8.52 | 6.60 | 1.77 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.26 | 8.13 | 3.43 | 8.52 | 6.60 | 1.77 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |