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 | 1.6x - 1.8x | 1.7x |
| Historical Pb Multiple | 2.0x - 2.3x | 2.1x |
| Fair Value | ¥11.93 - ¥13.19 | ¥12.56 |
| Upside | -15.8% - -7.0% | -11.4% |
| Benchmarks | - | Full Ticker |
| Shaanxi Provincial Natural Gas Co.,Ltd | 226,700.0% | SZSE:002267 |
| Xinjiang East Universe Gas Co.Ltd. | 60,370,600.0% | SHSE:603706 |
| Xinjiang Haoyuan Natural Gas Co., Ltd. | 270,000.0% | SZSE:002700 |
| Foran Energy Group Co., Ltd. | 291,100.0% | SZSE:002911 |
| Kunlun Energy Company Limited | 13,500.0% | SEHK:135 |
| Senton Energy Co.,Ltd. | 133,100.0% | SZSE:001331 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2267 | 603706 | 2700 | 2911 | 135 | 1331 | |||
| SZSE:002267 | SHSE:603706 | SZSE:002700 | SZSE:002911 | SEHK:135 | SZSE:001331 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 6.4% | 16.0% | 7.3% | 15.7% | 19.7% | NM- | ||
| 3Y CAGR | 15.1% | 23.6% | NM- | 12.8% | 5.1% | NM- | ||
| Latest Twelve Months | 139.7% | 41.8% | -4.4% | 1.0% | 4.9% | 222.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.5% | 16.8% | -7.4% | 4.7% | 8.5% | 1.7% | ||
| Prior Fiscal Year | 7.2% | 13.0% | 13.4% | 3.3% | 3.2% | 3.3% | ||
| Latest Fiscal Year | 7.2% | 16.4% | 14.9% | 2.7% | 3.2% | -0.8% | ||
| Latest Twelve Months | 8.9% | 16.9% | 13.3% | 2.7% | 3.2% | 0.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 8.1% | 10.3% | -2.7% | 14.0% | 7.9% | 8.7% | ||
| Prior Fiscal Year | 9.7% | 8.7% | 11.7% | 14.1% | 9.2% | 15.0% | ||
| Latest Twelve Months | 11.6% | 13.5% | 11.3% | 11.4% | 9.3% | 2.5% | ||
| Next Fiscal Year | 10.2% | 12.1% | 12.6% | 12.9% | 9.6% | #NUM! | ||
| Two Fiscal Years Forward | 12.1% | 12.3% | 11.9% | 13.6% | 9.1% | -2.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.1x | 2.7x | 5.8x | 0.4x | 0.3x | 0.5x | ||
| Price / LTM EPS | 12.1x | 16.1x | 43.4x | 16.3x | 10.4x | 76.0x | ||
| Price / Book | 1.3x | 2.1x | 4.8x | 1.7x | 1.0x | 1.9x | ||
| Price / Fwd Book | 1.3x | 2.1x | 4.5x | 1.6x | 0.9x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.0x | 1.7x | 4.8x | |||||
| Historical P/B Ratio | 2.0x | 2.1x | 2.3x | |||||
| Selected P/B Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) Book Value | 1,505 | 1,505 | 1,505 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2267 | 603706 | 2700 | 2911 | 135 | 1331 | |
| Value of Common Equity | 9,130 | 3,434 | 3,896 | 13,909 | 61,466 | 2,857 | |
| (/) Shares Outstanding | 1,112.1 | 189.4 | 413.6 | 1,297.5 | 8,658.8 | 201.6 | |
| Implied Stock Price | 8.21 | 18.13 | 9.42 | 10.72 | 7.10 | 14.17 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.94 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.21 | 18.13 | 9.42 | 10.72 | 7.53 | 14.17 | |
| Trading Currency | CNY | CNY | CNY | CNY | HKD | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.94 | 1.00 | |