Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM Ps Multiple | 0.3x - 0.3x | 0.3x |
Selected Fwd Ps Multiple | 0.2x - 0.3x | 0.2x |
Fair Value | A$0.0050 - A$0.0056 | A$0.0053 |
Upside | 25.7% - 38.9% | 32.3% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Shenzhen Asia Link Technology Development Co.,Ltd. | 231,600.0% | SZSE:002316 |
Rendong Holdings Co., Ltd. | 264,700.0% | SZSE:002647 |
Beijing Cuiwei Tower Co., Ltd. | 60,312,300.0% | SHSE:603123 |
Yeahka Limited | 992,300.0% | SEHK:9923 |
Lianlian DigiTech Co., Ltd. | 259,800.0% | SEHK:2598 |
FinTech Chain Limited | - | ASX:FTC |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
2316 | 2647 | 603123 | 9923 | 2598 | FTC | |||
SZSE:002316 | SZSE:002647 | SHSE:603123 | SEHK:9923 | SEHK:2598 | ASX:FTC | |||
Historical Sales Growth | ||||||||
5Y CAGR | -32.1% | -8.7% | -22.4% | 6.5% | NM- | 9.4% | ||
3Y CAGR | -32.3% | -12.5% | -13.9% | 0.3% | 26.9% | -4.6% | ||
Latest Twelve Months | 12.4% | -42.2% | -34.1% | -21.9% | 27.9% | 23.9% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -9.0% | -15.4% | -8.2% | 7.7% | -67.1% | -1.5% | ||
Prior Fiscal Year | -3.3% | -12.0% | -16.0% | 0.3% | -63.8% | -10.5% | ||
Latest Fiscal Year | 1.6% | -71.9% | -30.8% | 2.7% | -12.8% | -11.1% | ||
Latest Twelve Months | 1.9% | -32.3% | -30.4% | 2.7% | -12.8% | -11.1% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 49.1x | 165.6x | -24.6x | 48.6x | -32.1x | -4.6x | ||
Price / LTM Sales | 3.2x | 7.0x | 5.0x | 1.8x | 10.7x | 0.1x | ||
LTM P/E Ratio | 172.7x | -21.8x | -16.5x | 69.0x | -84.0x | -1.0x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 1.8x | 5.0x | 10.7x | |||||
Historical LTM P/S Ratio | 0.1x | 1.4x | 5.9x | |||||
Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
(x) LTM Sales | 56 | 56 | 56 | |||||
(=) Equity Value | 15 | 16 | 17 | |||||
(/) Shares Outstanding | 650.8 | 650.8 | 650.8 | |||||
Implied Value Range | 0.02 | 0.02 | 0.03 | |||||
FX Rate: CNY/AUD | 4.7 | 4.7 | 4.7 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.01 | 0.01 | 0.01 | 0.00 | ||||
Upside / (Downside) | 25.7% | 32.3% | 38.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 2316 | 2647 | 603123 | 9923 | 2598 | FTC | |
Value of Common Equity | 2,044 | 6,929 | 10,700 | 5,676 | 14,081 | 12 | |
(/) Shares Outstanding | 393.1 | 1,130.3 | 754.6 | 446.9 | 1,116.7 | 650.8 | |
Implied Stock Price | 5.20 | 6.13 | 14.18 | 12.70 | 12.61 | 0.02 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.91 | 0.91 | 4.67 | |
Implied Stock Price (Trading Cur) | 5.20 | 6.13 | 14.18 | 13.90 | 13.80 | 0.00 | |
Trading Currency | CNY | CNY | CNY | HKD | HKD | AUD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.91 | 0.91 | 4.67 |