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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 1.0x - 1.7x | 1.6x |
| Fair Value | ¥3.89 - ¥4.30 | ¥4.09 |
| Upside | 4.8% - 15.9% | 10.4% |
| Benchmarks | - | Full Ticker |
| Jinzhou Yongshan Lithium Co., Ltd | 60,339,900.0% | SHSE:603399 |
| Guangdong Xianglu Tungsten Co., Ltd. | 284,200.0% | SZSE:002842 |
| Zhe Jiang Kangsheng Co.,Ltd. | 241,800.0% | SZSE:002418 |
| Shaanxi Heimao Coking Co., Ltd. | 60,101,500.0% | SHSE:601015 |
| Jiangxi Yuean Advanced Materials Co.,Ltd. | 68,878,600.0% | SHSE:688786 |
| Pengxin International Mining Co.,Ltd | 60,049,000.0% | SHSE:600490 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603399 | 2842 | 2418 | 601015 | 688786 | 600490 | |||
| SHSE:603399 | SZSE:002842 | SZSE:002418 | SHSE:601015 | SHSE:688786 | SHSE:600490 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 5.5% | NM- | ||
| 3Y CAGR | NM- | NM- | 1.0% | NM- | -7.9% | NM- | ||
| Latest Twelve Months | -160.6% | -16.6% | -137.2% | -300.8% | -13.2% | 47.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.9% | -0.5% | -4.3% | 1.9% | 21.4% | -2.1% | ||
| Prior Fiscal Year | 7.0% | -2.5% | 0.6% | 1.2% | 21.7% | -7.5% | ||
| Latest Fiscal Year | -4.5% | -7.2% | 0.9% | -2.8% | 16.6% | -2.0% | ||
| Latest Twelve Months | -1.5% | -7.0% | -0.7% | -5.5% | 16.6% | -4.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -2.3% | -1.7% | -8.9% | 3.7% | 13.9% | -0.4% | ||
| Prior Fiscal Year | 21.8% | -4.2% | 1.2% | 3.3% | 11.7% | -10.1% | ||
| Latest Twelve Months | -4.8% | -14.3% | -1.1% | -12.0% | 9.8% | -3.0% | ||
| Next Fiscal Year | #NUM! | 16.6% | 1.6% | 18.8% | 20.2% | -1.8% | ||
| Two Fiscal Years Forward | -23.8% | 20.1% | 1.6% | 18.9% | 28.4% | -1.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 1.2x | 1.5x | 0.4x | 7.4x | 1.8x | ||
| Price / LTM EPS | -50.3x | -16.6x | -216.0x | -7.2x | 44.4x | -45.3x | ||
| Price / Book | 2.5x | 2.5x | 2.4x | 0.9x | 4.4x | 1.4x | ||
| Price / Fwd Book | 2.7x | 2.2x | 2.3x | 0.7x | 3.8x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 2.5x | 4.4x | |||||
| Historical P/B Ratio | 1.0x | 1.6x | 1.7x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 6,002 | 6,002 | 6,002 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603399 | 2842 | 2418 | 601015 | 688786 | 600490 | |
| Value of Common Equity | 4,568 | 2,006 | 3,568 | 6,373 | 3,081 | 8,210 | |
| (/) Shares Outstanding | 503.1 | 278.6 | 1,136.4 | 2,042.5 | 119.8 | 2,212.9 | |
| Implied Stock Price | 9.08 | 7.20 | 3.14 | 3.12 | 25.71 | 3.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.08 | 7.20 | 3.14 | 3.12 | 25.71 | 3.71 | |
| 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 | |