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 P/E Multiple | -19.9x - -22.0x | -21.0x |
| Selected Fwd P/E Multiple | -20.1x - -22.2x | -21.2x |
| Fair Value | ¥2.36 - ¥2.61 | ¥2.49 |
| Upside | -10.5% - -1.1% | -5.8% |
| Benchmarks | - | Full Ticker |
| Shenzhen Zhongzhuang Construction Group Co.,Ltd | 282,200.0% | SZSE:002822 |
| Beijing New Space Technology Co., Ltd. | 60,517,800.0% | SHSE:605178 |
| China Haisum Engineering Co., Ltd. | 211,600.0% | SZSE:002116 |
| Chengdu Road & Bridge Engineering CO.,LTD | 262,800.0% | SZSE:002628 |
| Xinte Energy Co., Ltd. | 179,900.0% | SEHK:1799 |
| Zhejiang Reclaim Construction Group Co., Ltd. | 258,600.0% | SZSE:002586 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2822 | 605178 | 2116 | 2628 | 1799 | 2586 | |||
| SZSE:002822 | SHSE:605178 | SZSE:002116 | SZSE:002628 | SEHK:1799 | SZSE:002586 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 41.8% | -26.8% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 27.9% | -62.0% | NM- | NM- | ||
| Latest Twelve Months | -1773.8% | -4.2% | 8.3% | -151.1% | -189.9% | 75.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.0% | -36.4% | 2.9% | 1.8% | 15.4% | -22.4% | ||
| Prior Fiscal Year | 0.2% | -63.4% | 4.7% | 0.7% | 14.1% | -19.4% | ||
| Latest Fiscal Year | -18.2% | -102.2% | 4.9% | 0.4% | -18.4% | -6.4% | ||
| Latest Twelve Months | -45.0% | -93.1% | 4.9% | -3.7% | -18.4% | -6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -4.6x | -6.9x | 3.5x | -27.5x | 12.1x | -38.6x | ||
| Price / LTM Sales | 0.7x | 6.1x | 0.7x | 3.4x | 0.3x | 1.4x | ||
| LTM P/E Ratio | -1.6x | -6.6x | 13.2x | -90.9x | -1.5x | -22.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -90.9x | -1.6x | 13.2x | |||||
| Historical LTM P/E Ratio | -59.0x | -7.7x | 22.8x | |||||
| Selected P/E Multiple | -19.9x | -21.0x | -22.0x | |||||
| (x) LTM Net Income | (133) | (133) | (133) | |||||
| (=) Equity Value | 2,652 | 2,792 | 2,932 | |||||
| (/) Shares Outstanding | 1,144.2 | 1,144.2 | 1,144.2 | |||||
| Implied Value Range | 2.32 | 2.44 | 2.56 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.32 | 2.44 | 2.56 | 2.64 | ||||
| Upside / (Downside) | -12.2% | -7.6% | -2.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2822 | 605178 | 2116 | 2628 | 1799 | 2586 | |
| Value of Common Equity | 2,282 | 1,444 | 4,436 | 2,862 | 5,735 | 3,021 | |
| (/) Shares Outstanding | 733.7 | 99.3 | 455.5 | 757.1 | 1,430.0 | 1,144.2 | |
| Implied Stock Price | 3.11 | 14.55 | 9.74 | 3.78 | 4.01 | 2.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.95 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.11 | 14.55 | 9.74 | 3.78 | 4.24 | 2.64 | |
| Trading Currency | CNY | CNY | CNY | CNY | HKD | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.95 | 1.00 | |