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 P/E Multiple | 34.1x - 37.6x | 35.8x |
| Selected Fwd P/E Multiple | 22.8x - 25.2x | 24.0x |
| Fair Value | ¥26.94 - ¥29.78 | ¥28.36 |
| Upside | -14.2% - -5.2% | -9.7% |
| Benchmarks | - | Full Ticker |
| Shandong Homey Aquatic Development Co.,Ltd. | 60,046,700.0% | SHSE:600467 |
| Ligao Foods Co.,Ltd. | 30,097,300.0% | SZSE:300973 |
| Yihai International Holding Ltd. | 157,900.0% | SEHK:1579 |
| Leshan Giantstar Farming&Husbandry Corporation Limited | 60,347,700.0% | SHSE:603477 |
| Jiangsu Chinagreen Biological Technology Group Co., Ltd. | 30,097,000.0% | SZSE:300970 |
| Panda Dairy Corporation | 30,089,800.0% | SZSE:300898 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600467 | 300973 | 1579 | 603477 | 300970 | 300898 | |||
| SHSE:600467 | SZSE:300973 | SEHK:1579 | SHSE:603477 | SZSE:300970 | SZSE:300898 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -4.4% | 6.9% | 0.6% | 67.3% | -11.5% | 2.8% | ||
| 3Y CAGR | -7.4% | -32.0% | -1.2% | 26.0% | -38.8% | 10.2% | ||
| Latest Twelve Months | -7.4% | -41.6% | -13.3% | 180.4% | -192.4% | -6.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 7.4% | 15.1% | 1.6% | 7.1% | 10.4% | ||
| Prior Fiscal Year | 5.0% | 4.9% | 13.9% | -16.0% | 10.4% | 6.0% | ||
| Latest Fiscal Year | 3.2% | 2.1% | 11.3% | 8.5% | 3.0% | 11.5% | ||
| Latest Twelve Months | 2.9% | 3.2% | 11.3% | 8.5% | -8.2% | 13.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.2x | 26.5x | 7.9x | 12.4x | 33.8x | 24.6x | ||
| Price / LTM Sales | 2.3x | 2.0x | 1.9x | 1.8x | 1.5x | 5.1x | ||
| LTM P/E Ratio | 79.5x | 61.5x | 16.4x | 21.2x | -18.4x | 38.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -18.4x | 21.2x | 79.5x | |||||
| Historical LTM P/E Ratio | 31.4x | 39.6x | 90.7x | |||||
| Selected P/E Multiple | 34.1x | 35.8x | 37.6x | |||||
| (x) LTM Net Income | 102 | 102 | 102 | |||||
| (=) Equity Value | 3,491 | 3,674 | 3,858 | |||||
| (/) Shares Outstanding | 124.0 | 124.0 | 124.0 | |||||
| Implied Value Range | 28.15 | 29.63 | 31.11 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 28.15 | 29.63 | 31.11 | 31.40 | ||||
| Upside / (Downside) | -10.4% | -5.6% | -0.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600467 | 300973 | 1579 | 603477 | 300970 | 300898 | |
| Value of Common Equity | 3,346 | 7,242 | 12,133 | 10,972 | 1,478 | 3,894 | |
| (/) Shares Outstanding | 1,461.0 | 167.9 | 970.1 | 510.1 | 117.9 | 124.0 | |
| Implied Stock Price | 2.29 | 43.13 | 12.51 | 21.51 | 12.54 | 31.40 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.29 | 43.13 | 13.30 | 21.51 | 12.54 | 31.40 | |
| Trading Currency | CNY | CNY | HKD | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | 1.00 | |