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 | 6.9x - 7.6x | 7.2x |
| Selected Fwd Ps Multiple | 6.8x - 7.5x | 7.1x |
| Fair Value | ¥1.73 - ¥1.91 | ¥1.82 |
| Upside | -39.2% - -32.9% | -36.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Beijing Hanbang Technology Corp. | 30,044,900.0% | SZSE:300449 |
| Shanghai Welltech Automation Co.,Ltd. | 205,800.0% | SZSE:002058 |
| ROPEOK Technology Group Co., Ltd. | 68,861,900.0% | SHSE:688619 |
| Zhengzhou Tiamaes Technology Co.,Ltd | 30,080,700.0% | SZSE:300807 |
| Suzhou Wanxiang Technology Co.,Ltd | 30,118,000.0% | SZSE:301180 |
| Sichuan Etrol Technologies Co., Ltd. | 30,037,000.0% | SZSE:300370 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 300449 | 2058 | 688619 | 300807 | 301180 | 300370 | |||
| SZSE:300449 | SZSE:002058 | SHSE:688619 | SZSE:300807 | SZSE:301180 | SZSE:300370 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -22.1% | 12.7% | -22.4% | -19.0% | 8.9% | -20.5% | ||
| 3Y CAGR | -20.3% | -12.8% | -38.4% | -11.1% | -6.5% | -10.8% | ||
| Latest Twelve Months | 36.8% | -6.8% | -68.8% | -15.1% | 31.1% | -15.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -148.4% | -3.3% | -28.8% | -12.2% | 8.8% | -72.0% | ||
| Prior Fiscal Year | -95.7% | -10.9% | -10.7% | -22.8% | 2.9% | -42.3% | ||
| Latest Fiscal Year | -42.0% | -10.6% | -135.2% | -36.2% | -1.5% | -23.7% | ||
| Latest Twelve Months | -41.1% | -11.6% | -140.9% | -22.1% | -1.1% | -23.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -111.7x | 1457.0x | -10.3x | -69.7x | 69.8x | -635.2x | ||
| Price / LTM Sales | 17.5x | 9.4x | 12.8x | 14.6x | 4.8x | 11.2x | ||
| LTM P/E Ratio | -42.7x | -81.1x | -9.1x | -65.9x | -436.1x | -47.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 4.8x | 12.8x | 17.5x | |||||
| Historical LTM P/S Ratio | 3.2x | 4.6x | 11.2x | |||||
| Selected Price / Sales Multiple | 6.9x | 7.2x | 7.6x | |||||
| (x) LTM Sales | 398 | 398 | 398 | |||||
| (=) Equity Value | 2,733 | 2,877 | 3,021 | |||||
| (/) Shares Outstanding | 1,565.4 | 1,565.4 | 1,565.4 | |||||
| Implied Value Range | 1.75 | 1.84 | 1.93 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.75 | 1.84 | 1.93 | 2.85 | ||||
| Upside / (Downside) | -38.7% | -35.5% | -32.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 300449 | 2058 | 688619 | 300807 | 301180 | 300370 | |
| Value of Common Equity | 3,074 | 1,442 | 1,782 | 2,637 | 5,540 | 4,461 | |
| (/) Shares Outstanding | 386.7 | 143.4 | 178.2 | 68.0 | 400.0 | 1,565.4 | |
| Implied Stock Price | 7.95 | 10.05 | 10.00 | 38.75 | 13.85 | 2.85 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.95 | 10.05 | 10.00 | 38.75 | 13.85 | 2.85 | |
| 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 | |