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 | 4.8x - 5.3x | 5.1x |
| Selected Fwd Ps Multiple | 5.0x - 5.5x | 5.2x |
| Fair Value | ¥2.61 - ¥2.88 | ¥2.75 |
| Upside | -16.9% - -8.2% | -12.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Shanghai Metersbonwe Fashion and Accessories Co., Ltd. | 226,900.0% | SZSE:002269 |
| Hubei Mailyard Share Co.,Ltd | 60,010,700.0% | SHSE:600107 |
| Shandong Ruyi Woolen Garment Group Co., Ltd. | 219,300.0% | SZSE:002193 |
| Guangdong Wanlima Industry Co. ,Ltd | 30,059,100.0% | SZSE:300591 |
| Shanghai Challenge Textile Co.,Ltd. | 248,600.0% | SZSE:002486 |
| Ningbo Xianfeng New Material Co.,Ltd | 30,016,300.0% | SZSE:300163 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2269 | 600107 | 2193 | 300591 | 2486 | 300163 | |||
| SZSE:002269 | SHSE:600107 | SZSE:002193 | SZSE:300591 | SZSE:002486 | SZSE:300163 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -29.3% | 1.6% | -22.0% | -2.3% | 2.4% | -15.5% | ||
| 3Y CAGR | -29.2% | 10.2% | -21.3% | 21.6% | -5.5% | -2.9% | ||
| Latest Twelve Months | -20.3% | -6.7% | 26.6% | 23.1% | 3.0% | 2.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -20.2% | -2.5% | -71.3% | -26.0% | 2.9% | -5.1% | ||
| Prior Fiscal Year | -56.8% | -32.2% | -140.3% | -44.7% | 6.8% | -0.6% | ||
| Latest Fiscal Year | 2.3% | -13.1% | -162.8% | -11.6% | 5.2% | -39.5% | ||
| Latest Twelve Months | 4.0% | -24.5% | -125.4% | -23.0% | 1.5% | -40.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -31.4x | -34.0x | -15.7x | -18.5x | 24.6x | -263.5x | ||
| Price / LTM Sales | 4.3x | 4.8x | 3.4x | 3.1x | 1.5x | 5.6x | ||
| LTM P/E Ratio | 107.3x | -19.4x | -2.7x | -13.5x | 98.3x | -13.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.5x | 3.4x | 4.8x | |||||
| Historical LTM P/S Ratio | 3.4x | 5.2x | 7.3x | |||||
| Selected Price / Sales Multiple | 4.8x | 5.1x | 5.3x | |||||
| (x) LTM Sales | 253 | 253 | 253 | |||||
| (=) Equity Value | 1,218 | 1,282 | 1,346 | |||||
| (/) Shares Outstanding | 474.0 | 474.0 | 474.0 | |||||
| Implied Value Range | 2.57 | 2.71 | 2.84 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.57 | 2.71 | 2.84 | 3.14 | ||||
| Upside / (Downside) | -18.2% | -13.8% | -9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2269 | 600107 | 2193 | 300591 | 2486 | 300163 | |
| Value of Common Equity | 4,523 | 1,876 | 1,434 | 1,911 | 1,673 | 1,488 | |
| (/) Shares Outstanding | 2,512.5 | 360.0 | 261.7 | 405.7 | 828.1 | 474.0 | |
| Implied Stock Price | 1.80 | 5.21 | 5.48 | 4.71 | 2.02 | 3.14 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.80 | 5.21 | 5.48 | 4.71 | 2.02 | 3.14 | |
| 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 | |