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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.6x - 0.8x | 0.6x |
| Fair Value | ¥7.16 - ¥7.91 | ¥7.54 |
| Upside | 26.3% - 39.5% | 32.9% |
| Benchmarks | - | Full Ticker |
| Shanghai Lingang Holdings Co.,Ltd. | 60,084,800.0% | SHSE:600848 |
| Nanjing Gaoke Company Limited | 60,006,400.0% | SHSE:600064 |
| Shahe Industrial Co., Ltd. | 1,400.0% | SZSE:000014 |
| Shanghai Wanye Enterprises Co.,Ltd | 60,064,100.0% | SHSE:600641 |
| China Merchants Property Operation & Service Co., Ltd. | 191,400.0% | SZSE:001914 |
| Suzhou New District Hi-Tech Industrial Co.,Ltd | 60,073,600.0% | SHSE:600736 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600848 | 600064 | 14 | 600641 | 1914 | 600736 | |||
| SHSE:600848 | SHSE:600064 | SZSE:000014 | SHSE:600641 | SZSE:001914 | SHSE:600736 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.8% | 10.2% | -4.8% | -31.1% | 24.0% | -19.9% | ||
| 3Y CAGR | -9.1% | -8.2% | -22.6% | -21.7% | 17.9% | -12.5% | ||
| Latest Twelve Months | -9.1% | -20.8% | -96.8% | -108.3% | 14.2% | -57.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 29.9% | 54.7% | 14.8% | 24.6% | 4.7% | 3.9% | ||
| Prior Fiscal Year | 16.8% | 53.5% | 37.6% | 36.6% | 4.7% | 2.9% | ||
| Latest Fiscal Year | 15.0% | 33.0% | 4.6% | 15.7% | 4.9% | 2.6% | ||
| Latest Twelve Months | 12.0% | 86.0% | 4.6% | -8.6% | 4.9% | 2.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 8.4% | 14.1% | 14.0% | 4.2% | 6.8% | 3.3% | ||
| Prior Fiscal Year | 5.7% | 15.2% | 36.9% | 5.3% | 7.8% | 3.2% | ||
| Latest Twelve Months | 5.2% | 9.4% | 1.0% | -0.5% | 8.3% | 1.7% | ||
| Next Fiscal Year | 5.2% | -461.6% | 1.5% | -0.4% | 8.6% | 6.6% | ||
| Two Fiscal Years Forward | 6.3% | -39.1% | 1.5% | 0.9% | 8.2% | 7.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 6.3x | 7.2x | 26.7x | 0.7x | 0.8x | ||
| Price / LTM EPS | 25.0x | 7.3x | 157.3x | -309.2x | 15.0x | 39.4x | ||
| Price / Book | 1.2x | 0.7x | 1.6x | 1.6x | 1.2x | 0.6x | ||
| Price / Fwd Book | 1.3x | -1.8x | 1.7x | 1.7x | 1.2x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 1.2x | 1.6x | |||||
| Historical P/B Ratio | 0.6x | 0.6x | 0.8x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 10,259 | 10,259 | 10,259 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600848 | 600064 | 14 | 600641 | 1914 | 600736 | |
| Value of Common Equity | 24,090 | 12,666 | 2,675 | 13,775 | 12,913 | 6,528 | |
| (/) Shares Outstanding | 2,522.5 | 1,730.3 | 242.0 | 911.1 | 1,059.4 | 1,151.3 | |
| Implied Stock Price | 9.55 | 7.32 | 11.05 | 15.12 | 12.19 | 5.67 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.55 | 7.32 | 11.05 | 15.12 | 12.19 | 5.67 | |
| 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 | |