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 | 49.5x - 54.7x | 52.1x |
| Selected Fwd P/E Multiple | 15.8x - 17.4x | 16.6x |
| Fair Value | ¥11.13 - ¥12.30 | ¥11.72 |
| Upside | 15.6% - 27.7% | 21.7% |
| Benchmarks | - | Full Ticker |
| Shenzhen HeungKong Holding Co.,Ltd | 60,016,200.0% | SHSE:600162 |
| Beijing Urban Construction Investment & Development Co., Ltd. | 60,026,600.0% | SHSE:600266 |
| Shanghai New Huang Pu Industrial Group Co., Ltd. | 60,063,800.0% | SHSE:600638 |
| Chongqing Yukaifa Co., Ltd | 51,400.0% | SZSE:000514 |
| Zhuhai Huafa Properties Co.,Ltd | 60,032,500.0% | SHSE:600325 |
| Paslin Digital Technology Co., Ltd. | 60,021,500.0% | SHSE:600215 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600162 | 600266 | 600638 | 514 | 600325 | 600215 | |||
| SHSE:600162 | SHSE:600266 | SHSE:600638 | SZSE:000514 | SHSE:600325 | SHSE:600215 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -33.0% | -14.6% | -35.9% | 33.2% | -19.3% | 4.4% | ||
| 3Y CAGR | -37.3% | -23.2% | -38.6% | -7.5% | -33.2% | -3.7% | ||
| Latest Twelve Months | -67.5% | -21.8% | -43.5% | -64.0% | -48.2% | -60.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.3% | 2.9% | -2.4% | 18.0% | 7.5% | 12.0% | ||
| Prior Fiscal Year | 4.0% | -3.8% | 1.2% | 18.2% | 2.5% | 12.7% | ||
| Latest Fiscal Year | 2.1% | 2.7% | 1.8% | 8.0% | 1.6% | 5.7% | ||
| Latest Twelve Months | 1.5% | 2.2% | 1.7% | 4.7% | 1.6% | 4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 24.4x | -484.9x | 0.6x | 15.3x | 54.6x | 78.3x | ||
| Price / LTM Sales | 1.5x | 0.6x | 1.6x | 2.5x | 0.3x | 2.1x | ||
| LTM P/E Ratio | 99.6x | 27.8x | 96.4x | 52.9x | 15.9x | 49.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.9x | 52.9x | 99.6x | |||||
| Historical LTM P/E Ratio | 17.3x | 24.3x | 46.1x | |||||
| Selected P/E Multiple | 49.5x | 52.1x | 54.7x | |||||
| (x) LTM Net Income | 88 | 88 | 88 | |||||
| (=) Equity Value | 4,348 | 4,577 | 4,806 | |||||
| (/) Shares Outstanding | 450.5 | 450.5 | 450.5 | |||||
| Implied Value Range | 9.65 | 10.16 | 10.67 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 9.65 | 10.16 | 10.67 | 9.63 | ||||
| Upside / (Downside) | 0.2% | 5.5% | 10.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600162 | 600266 | 600638 | 514 | 600325 | 600215 | |
| Value of Common Equity | 5,818 | 9,922 | 3,455 | 3,459 | 15,137 | 4,338 | |
| (/) Shares Outstanding | 3,268.4 | 2,075.7 | 673.4 | 843.8 | 2,752.2 | 450.5 | |
| Implied Stock Price | 1.78 | 4.78 | 5.13 | 4.10 | 5.50 | 9.63 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.78 | 4.78 | 5.13 | 4.10 | 5.50 | 9.63 | |
| 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 | |