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 | 2.5x - 2.8x | 2.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | ¥15.49 - ¥17.13 | ¥16.31 |
| Upside | 8.2% - 19.6% | 13.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sichuan Jiuzhou Electronic Co., Ltd. | 80,100.0% | SZSE:000801 |
| Zhang Xiaoquan Inc. | 30,105,500.0% | SZSE:301055 |
| Ningbo Dechang Electrical Machinery Made Co., Ltd. | 60,555,500.0% | SHSE:605555 |
| Nanjing OLO Home Furnishing Co.,Ltd | 60,332,600.0% | SHSE:603326 |
| Zhejiang Sanfer Electric Co., Ltd | 60,533,600.0% | SHSE:605336 |
| Guangdong Piano Customized Furniture Co., Ltd. | 285,300.0% | SZSE:002853 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 801 | 301055 | 605555 | 603326 | 605336 | 2853 | |||
| SZSE:000801 | SZSE:301055 | SHSE:605555 | SHSE:603326 | SHSE:605336 | SZSE:002853 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.8% | 13.4% | 17.8% | 9.6% | -9.3% | 3.5% | ||
| 3Y CAGR | 5.6% | 6.1% | 10.4% | 2.6% | -24.0% | -4.1% | ||
| Latest Twelve Months | 9.0% | 11.9% | 47.6% | -16.3% | -48.3% | -24.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 7.0% | 12.5% | 6.3% | 23.6% | -1.3% | ||
| Prior Fiscal Year | 5.2% | 3.1% | 15.4% | 8.4% | 22.8% | 10.6% | ||
| Latest Fiscal Year | 4.7% | 2.8% | 11.6% | 9.2% | 14.0% | 6.5% | ||
| Latest Twelve Months | 4.7% | 2.8% | 9.9% | 5.5% | 14.0% | 3.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 63.9x | 26.5x | 14.2x | 10.6x | 29.4x | 32.5x | ||
| Price / LTM Sales | 3.8x | 2.7x | 1.9x | 2.2x | 7.8x | 2.5x | ||
| LTM P/E Ratio | 82.1x | 97.0x | 18.5x | 25.4x | 55.7x | 80.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.9x | 2.7x | 7.8x | |||||
| Historical LTM P/S Ratio | 1.7x | 2.1x | 2.6x | |||||
| Selected Price / Sales Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) LTM Sales | 1,057 | 1,057 | 1,057 | |||||
| (=) Equity Value | 2,681 | 2,822 | 2,963 | |||||
| (/) Shares Outstanding | 182.9 | 182.9 | 182.9 | |||||
| Implied Value Range | 14.66 | 15.43 | 16.20 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14.66 | 15.43 | 16.20 | 14.32 | ||||
| Upside / (Downside) | 2.3% | 7.7% | 13.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 801 | 301055 | 605555 | 603326 | 605336 | 2853 | |
| Value of Common Equity | 15,956 | 2,428 | 7,596 | 3,090 | 3,360 | 2,619 | |
| (/) Shares Outstanding | 1,022.8 | 151.8 | 372.4 | 322.8 | 183.4 | 182.9 | |
| Implied Stock Price | 15.60 | 16.00 | 20.40 | 9.57 | 18.32 | 14.32 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.60 | 16.00 | 20.40 | 9.57 | 18.32 | 14.32 | |
| 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 | |