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 | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | 1.8x - 4.1x | 3.1x |
| Fair Value | ¥23.71 - ¥26.20 | ¥24.96 |
| Upside | 16.9% - 29.2% | 23.0% |
| Benchmarks | - | Full Ticker |
| Hengan International Group Company Limited | 104,400.0% | SEHK:1044 |
| Proya Cosmetics Co.,Ltd. | 60,360,500.0% | SHSE:603605 |
| Henan Rebecca Hair Products Co., Ltd. | 60,043,900.0% | SHSE:600439 |
| Byhealth Co., Ltd | 30,014,600.0% | SZSE:300146 |
| Tongling Jieya Biologic Technology Co., Ltd. | 30,110,800.0% | SZSE:301108 |
| Shanghai Jahwa United Co., Ltd. | 60,031,500.0% | SHSE:600315 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1044 | 603605 | 600439 | 300146 | 301108 | 600315 | |||
| SEHK:1044 | SHSE:603605 | SHSE:600439 | SZSE:300146 | SZSE:301108 | SHSE:600315 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -10.1% | 33.0% | -44.5% | NM- | 14.9% | NM- | ||
| 3Y CAGR | -11.1% | 35.9% | -31.4% | -28.1% | -13.8% | NM- | ||
| Latest Twelve Months | -17.9% | 35.5% | -38.7% | -62.6% | -46.7% | -260.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.1% | 12.7% | 3.8% | 16.1% | 20.3% | 5.9% | ||
| Prior Fiscal Year | 11.8% | 12.8% | 2.7% | 18.6% | 21.1% | 7.6% | ||
| Latest Fiscal Year | 10.1% | 13.4% | 1.0% | 9.5% | 18.5% | -14.2% | ||
| Latest Twelve Months | 10.1% | 13.6% | 0.6% | 9.5% | 9.7% | -14.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 16.3% | 25.2% | 1.9% | 13.1% | 16.8% | 6.2% | ||
| Prior Fiscal Year | 14.0% | 25.5% | 1.2% | 15.3% | 8.1% | 6.7% | ||
| Latest Twelve Months | 11.1% | 33.0% | 0.2% | 5.6% | 3.0% | -10.4% | ||
| Next Fiscal Year | 10.9% | 31.5% | 0.5% | 8.0% | 6.5% | 5.0% | ||
| Two Fiscal Years Forward | 10.0% | 31.4% | 0.5% | 11.2% | 7.2% | 5.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.0x | 3.1x | 3.3x | 2.9x | 3.6x | 2.4x | ||
| Price / LTM EPS | 10.3x | 22.6x | 579.5x | 30.4x | 37.7x | -16.9x | ||
| Price / Book | 1.1x | 6.8x | NA | 1.8x | 1.1x | 1.8x | ||
| Price / Fwd Book | 1.0x | 6.2x | 1.5x | 1.9x | 1.1x | 1.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 1.5x | 6.8x | |||||
| Historical P/B Ratio | 1.8x | 3.1x | 4.1x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 7,738 | 7,738 | 7,738 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1044 | 603605 | 600439 | 300146 | 301108 | 600315 | |
| Value of Common Equity | 23,441 | 32,741 | 4,086 | 19,707 | 2,127 | 13,639 | |
| (/) Shares Outstanding | 1,162.1 | 394.0 | 1,132.0 | 1,684.3 | 80.4 | 672.2 | |
| Implied Stock Price | 20.17 | 83.09 | 3.61 | 11.70 | 26.46 | 20.29 | |
| FX Conversion Rate to Trading Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 21.60 | 83.09 | 3.61 | 11.70 | 26.46 | 20.29 | |
| Trading Currency | HKD | CNY | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |