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 - 1.5x | 1.5x |
| Historical Pb Multiple | 0.9x - 1.3x | 1.2x |
| Fair Value | ¥7.69 - ¥8.50 | ¥8.09 |
| Upside | -0.8% - 9.6% | 4.4% |
| Benchmarks | - | Full Ticker |
| Jiangsu Xinquan Automotive Trim Co.,Ltd. | 60,317,900.0% | SHSE:603179 |
| Jiangsu LiXing General Steel Ball Co.,Ltd. | 30,042,100.0% | SZSE:300421 |
| Aotecar New Energy Technology Co., Ltd. | 223,900.0% | SZSE:002239 |
| Shandong Gold Phoenix Co.,Ltd | 60,358,600.0% | SHSE:603586 |
| Shanghai Beite Technology Co., Ltd. | 60,300,900.0% | SHSE:603009 |
| Xuchang Yuandong Drive Shaft Co.Ltd | 240,600.0% | SZSE:002406 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603179 | 300421 | 2239 | 603586 | 603009 | 2406 | |||
| SHSE:603179 | SZSE:300421 | SZSE:002239 | SHSE:603586 | SHSE:603009 | SZSE:002406 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 23.4% | 7.4% | 0.7% | -14.6% | NM- | -15.4% | ||
| 3Y CAGR | 46.2% | -15.1% | NM- | NM- | 3.1% | -20.4% | ||
| Latest Twelve Months | 29.7% | -2.6% | 46.5% | 42.5% | 26.9% | 18.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.7% | 6.9% | -0.8% | 7.0% | 1.4% | 10.2% | ||
| Prior Fiscal Year | 6.8% | 6.0% | 1.1% | 8.3% | 2.7% | 7.2% | ||
| Latest Fiscal Year | 7.6% | 5.3% | 1.3% | 5.3% | 3.5% | 9.3% | ||
| Latest Twelve Months | 7.2% | 5.4% | 1.3% | 8.0% | 3.8% | 9.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.6% | 5.4% | -0.5% | 5.2% | 2.3% | 5.3% | ||
| Prior Fiscal Year | 12.1% | 4.8% | 1.3% | 6.0% | 3.2% | 2.5% | ||
| Latest Twelve Months | 18.5% | 4.5% | 2.0% | 6.5% | 4.7% | 3.0% | ||
| Next Fiscal Year | 20.1% | 18.9% | 4.2% | 5.3% | 6.2% | 2.5% | ||
| Two Fiscal Years Forward | 21.7% | 42.6% | 5.3% | 5.3% | 10.8% | 2.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.7x | 4.8x | 1.0x | 1.8x | 7.3x | 4.3x | ||
| Price / LTM EPS | 23.6x | 88.1x | 70.7x | 22.8x | 194.1x | 46.5x | ||
| Price / Book | 4.1x | 3.9x | 1.4x | 1.5x | 9.0x | 1.4x | ||
| Price / Fwd Book | 3.8x | 3.4x | 1.4x | 1.5x | 9.0x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 3.9x | 9.0x | |||||
| Historical P/B Ratio | 0.9x | 1.2x | 1.3x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) Book Value | 4,055 | 4,055 | 4,055 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603179 | 300421 | 2239 | 603586 | 603009 | 2406 | |
| Value of Common Equity | 21,977 | 5,025 | 8,041 | 3,449 | 15,240 | 5,659 | |
| (/) Shares Outstanding | 487.3 | 294.0 | 2,725.8 | 196.1 | 338.5 | 730.2 | |
| Implied Stock Price | 45.10 | 17.09 | 2.95 | 17.59 | 45.02 | 7.75 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45.10 | 17.09 | 2.95 | 17.59 | 45.02 | 7.75 | |
| 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 | |