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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.9x |
| Fair Value | ¥18.41 - ¥20.34 | ¥19.37 |
| Upside | 50.0% - 65.8% | 57.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| WEILONG Delicious Global Holdings Ltd | 998,500.0% | SEHK:9985 |
| Juewei Food Co., Ltd. | 60,351,700.0% | SHSE:603517 |
| YouYou Foods Co., Ltd. | 60,369,700.0% | SHSE:603697 |
| Want Want China Holdings Limited | 15,100.0% | SEHK:151 |
| Shandong Homey Aquatic Development Co.,Ltd. | 60,046,700.0% | SHSE:600467 |
| Bestore Co.,Ltd | 60,371,900.0% | SHSE:603719 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 9985 | 603517 | 603697 | 151 | 600467 | 603719 | |||
| SEHK:9985 | SHSE:603517 | SHSE:603697 | SEHK:151 | SHSE:600467 | SHSE:603719 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.1% | 10.7% | 3.2% | 2.6% | 6.3% | 4.8% | ||
| 3Y CAGR | 9.3% | 11.2% | -1.0% | 2.4% | 8.3% | 0.6% | ||
| Latest Twelve Months | 28.6% | -6.9% | 22.4% | -0.8% | 12.0% | -10.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.1% | 9.6% | 16.1% | 17.2% | 4.9% | 3.2% | ||
| Prior Fiscal Year | 18.1% | 3.5% | 12.0% | 14.7% | 5.0% | 3.6% | ||
| Latest Fiscal Year | 17.1% | 4.7% | 13.3% | 16.9% | 3.2% | 2.2% | ||
| Latest Twelve Months | 17.1% | 5.9% | 13.3% | 17.8% | 2.9% | 0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.0x | 6.9x | 18.8x | 7.5x | 16.2x | 648.0x | ||
| Price / LTM Sales | 5.6x | 1.5x | 3.7x | 2.4x | 2.3x | 0.6x | ||
| LTM P/E Ratio | 32.9x | 24.8x | 28.0x | 13.3x | 79.5x | 583.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 2.4x | 5.6x | |||||
| Historical LTM P/S Ratio | 0.0x | 1.5x | 3.0x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 7,527 | 7,527 | 7,527 | |||||
| (=) Equity Value | 7,331 | 7,716 | 8,102 | |||||
| (/) Shares Outstanding | 398.0 | 398.0 | 398.0 | |||||
| Implied Value Range | 18.42 | 19.39 | 20.36 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.42 | 19.39 | 20.36 | 12.27 | ||||
| Upside / (Downside) | 50.1% | 58.0% | 65.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 9985 | 603517 | 603697 | 151 | 600467 | 603719 | |
| Value of Common Equity | 35,143 | 9,769 | 4,401 | 54,717 | 3,346 | 4,883 | |
| (/) Shares Outstanding | 2,351.1 | 606.0 | 427.7 | 11,803.1 | 1,461.0 | 398.0 | |
| Implied Stock Price | 14.95 | 16.12 | 10.29 | 4.64 | 2.29 | 12.27 | |
| FX Conversion Rate to Trading Currency | 0.94 | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.96 | 16.12 | 10.29 | 4.95 | 2.29 | 12.27 | |
| Trading Currency | HKD | CNY | CNY | HKD | CNY | CNY | |
| FX Rate to Reporting Currency | 0.94 | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | |