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 Pb Multiple | 3.3x - 3.6x | 3.5x |
| Historical Pb Multiple | 3.3x - 13.1x | 3.6x |
| Fair Value | ¥26.45 - ¥29.23 | ¥27.84 |
| Upside | -9.9% - -0.5% | -5.2% |
| Benchmarks | - | Full Ticker |
| Solbar Ningbo Protein Technology Co., Ltd. | 60,323,100.0% | SHSE:603231 |
| Juewei Food Co., Ltd. | 60,351,700.0% | SHSE:603517 |
| ShanDongDenghai Seeds Co.,Ltd | 204,100.0% | SZSE:002041 |
| Zhe Jiang Li Zi Yuan Food Co.,Ltd. | 60,533,700.0% | SHSE:605337 |
| Qingdao Richen Food Co.,Ltd. | 60,375,500.0% | SHSE:603755 |
| Panda Dairy Corporation | 30,089,800.0% | SZSE:300898 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603231 | 603517 | 2041 | 605337 | 603755 | 300898 | |||
| SHSE:603231 | SHSE:603517 | SZSE:002041 | SHSE:605337 | SHSE:603755 | SZSE:300898 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.9% | -22.3% | 6.4% | 13.8% | -4.2% | 9.0% | ||
| 3Y CAGR | -0.7% | -38.6% | -37.6% | 3.4% | -11.4% | 9.8% | ||
| Latest Twelve Months | -17.7% | -51.0% | -78.8% | -19.5% | 35.4% | -23.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 8.5% | 14.9% | 17.4% | 22.6% | 10.5% | ||
| Prior Fiscal Year | 8.3% | 4.7% | 16.5% | 15.7% | 16.5% | 11.5% | ||
| Latest Fiscal Year | 7.8% | 3.6% | 4.5% | 16.8% | 15.7% | 13.4% | ||
| Latest Twelve Months | 8.3% | 3.0% | 4.3% | 14.6% | 17.7% | 12.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 10.1% | 10.2% | 5.7% | 17.5% | 12.3% | 11.1% | ||
| Prior Fiscal Year | 10.7% | 5.0% | 7.4% | 13.3% | 7.6% | 12.1% | ||
| Latest Twelve Months | 6.7% | 2.7% | 1.4% | 11.6% | 9.7% | 9.1% | ||
| Next Fiscal Year | 7.3% | 7.3% | 6.8% | 14.6% | 10.9% | 13.7% | ||
| Two Fiscal Years Forward | 7.1% | 7.5% | 7.8% | 17.1% | 11.6% | 14.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 1.6x | 7.6x | 3.4x | 6.6x | 4.9x | ||
| Price / LTM EPS | 24.2x | 52.8x | 174.7x | 23.4x | 37.3x | 40.7x | ||
| Price / Book | 1.6x | 1.5x | 2.5x | 2.9x | 3.6x | 3.7x | ||
| Price / Fwd Book | 1.6x | 1.6x | 2.3x | 3.1x | 3.4x | 3.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 2.5x | 3.6x | |||||
| Historical P/B Ratio | 3.3x | 3.6x | 13.1x | |||||
| Selected P/B Multiple | 3.3x | 3.5x | 3.6x | |||||
| (x) Book Value | 997 | 997 | 997 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603231 | 603517 | 2041 | 605337 | 603755 | 300898 | |
| Value of Common Equity | 3,127 | 9,605 | 8,923 | 4,797 | 2,583 | 3,642 | |
| (/) Shares Outstanding | 191.5 | 606.0 | 880.0 | 387.5 | 97.2 | 124.0 | |
| Implied Stock Price | 16.33 | 15.85 | 10.14 | 12.38 | 26.58 | 29.37 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.33 | 15.85 | 10.14 | 12.38 | 26.58 | 29.37 | |
| 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 | |