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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.9x |
| Fair Value | ¥17.58 - ¥19.43 | ¥18.51 |
| Upside | 36.1% - 50.4% | 43.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Zhejiang Prulde Electric Appliance Co., Ltd. | 30,135,300.0% | SZSE:301353 |
| Profit Cultural and Creative Group Co., Ltd. | 30,064,000.0% | SZSE:300640 |
| Ningbo Homelink Eco-iTech Co., Ltd. | 30,119,300.0% | SZSE:301193 |
| Zhejiang Meida Industrial Co., Ltd. | 267,700.0% | SZSE:002677 |
| Guangdong Deerma Technology Co., Ltd. | 30,133,200.0% | SZSE:301332 |
| Guangzhou Shangpin Home Collection Co., Ltd. | 30,061,600.0% | SZSE:300616 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 301353 | 300640 | 301193 | 2677 | 301332 | 300616 | |||
| SZSE:301353 | SZSE:300640 | SZSE:301193 | SZSE:002677 | SZSE:301332 | SZSE:300616 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 24.2% | 8.0% | 17.9% | -12.2% | 18.4% | -12.2% | ||
| 3Y CAGR | NM- | 4.0% | 23.5% | -26.0% | 5.1% | -19.7% | ||
| Latest Twelve Months | 24.1% | 33.4% | 35.2% | -47.5% | 12.1% | -22.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.8% | 4.1% | 6.2% | 27.0% | 4.9% | 0.7% | ||
| Prior Fiscal Year | 11.0% | 3.7% | 2.6% | 27.8% | 3.4% | 1.3% | ||
| Latest Fiscal Year | 7.2% | 1.0% | 2.5% | 12.6% | 4.0% | -5.7% | ||
| Latest Twelve Months | 7.0% | 1.2% | 2.5% | 12.6% | 4.0% | -4.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.5x | 47.6x | 16.4x | 21.2x | 12.4x | 11886.6x | ||
| Price / LTM Sales | 2.4x | 1.9x | 1.2x | 5.3x | 1.3x | 0.7x | ||
| LTM P/E Ratio | 34.5x | 161.7x | 50.9x | 42.2x | 32.9x | -15.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.2x | 1.9x | 5.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 0.7x | 2.4x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 3,754 | 3,754 | 3,754 | |||||
| (=) Equity Value | 3,603 | 3,792 | 3,982 | |||||
| (/) Shares Outstanding | 208.2 | 208.2 | 208.2 | |||||
| Implied Value Range | 17.30 | 18.21 | 19.12 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.30 | 18.21 | 19.12 | 12.92 | ||||
| Upside / (Downside) | 33.9% | 41.0% | 48.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 301353 | 300640 | 301193 | 2677 | 301332 | 300616 | |
| Value of Common Equity | 2,206 | 1,850 | 2,906 | 4,710 | 4,689 | 2,691 | |
| (/) Shares Outstanding | 73.9 | 311.0 | 190.5 | 646.1 | 458.3 | 208.2 | |
| Implied Stock Price | 29.83 | 5.95 | 15.26 | 7.29 | 10.23 | 12.92 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29.83 | 5.95 | 15.26 | 7.29 | 10.23 | 12.92 | |
| 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 | |