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 Pb Multiple | 0.8x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.3x - 1.1x | 0.7x |
| Fair Value | €0.12 - €0.13 | €0.13 |
| Upside | 0.1% - 10.7% | 5.4% |
| Benchmarks | - | Full Ticker |
| Xinte Energy Co., Ltd. | 179,900.0% | SEHK:1799 |
| Worley Limited | - | ASX:WOR |
| Fugro N.V. | - | LSE:0LNT |
| CSSC Science& Technology Co., Ltd | 60,007,200.0% | SHSE:600072 |
| China Haisum Engineering Co., Ltd. | 211,600.0% | SZSE:002116 |
| China Energy Engineering Corporation Limited | 2,500.0% | DB:2E5 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1799 | WOR | 0LNT | 600072 | 2116 | 25 | |||
| SEHK:1799 | ASX:WOR | LSE:0LNT | SHSE:600072 | SZSE:002116 | DB:2E5 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 14.8% | NM- | 19.9% | 41.7% | 10.6% | ||
| 3Y CAGR | NM- | 54.6% | 63.9% | 4.1% | 27.8% | 8.9% | ||
| Latest Twelve Months | -189.9% | 57.0% | 4.3% | -121.9% | 4.0% | 2.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.4% | 1.5% | 2.2% | 3.2% | 3.2% | 2.9% | ||
| Prior Fiscal Year | 14.1% | 0.3% | 11.5% | 1.6% | 4.7% | 2.0% | ||
| Latest Fiscal Year | -18.4% | 2.6% | 11.5% | 1.1% | 4.9% | 1.9% | ||
| Latest Twelve Months | -18.4% | 3.3% | 11.5% | -0.4% | 4.9% | 1.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 18.8% | 2.8% | 5.3% | 3.1% | 10.6% | 7.3% | ||
| Prior Fiscal Year | 12.8% | 0.7% | 21.5% | 5.2% | 15.7% | 7.5% | ||
| Latest Twelve Months | -11.3% | 6.7% | 18.9% | -0.4% | 13.2% | 7.4% | ||
| Next Fiscal Year | 6.3% | 7.7% | 11.9% | -96.1% | 13.2% | 6.9% | ||
| Two Fiscal Years Forward | 7.0% | 9.0% | 11.9% | 489.1% | 12.3% | 7.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.5x | 0.5x | 1.6x | 0.7x | 0.2x | ||
| Price / LTM EPS | -1.6x | 16.8x | 4.4x | -422.0x | 13.6x | 9.5x | ||
| Price / Book | 0.2x | 1.1x | 0.8x | NA | 1.7x | 0.7x | ||
| Price / Fwd Book | 0.2x | 1.1x | 0.7x | 5.3x | 1.6x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.9x | 1.7x | |||||
| Historical P/B Ratio | 0.3x | 0.7x | 1.1x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) Book Value | 117,592 | 117,592 | 117,592 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1799 | WOR | 0LNT | 600072 | 2116 | 25 | |
| Value of Common Equity | 6,163 | 6,494 | 1,120 | 18,485 | 4,555 | 88,670 | |
| (/) Shares Outstanding | 1,430.0 | 522.0 | 110.5 | 1,506.5 | 455.5 | 90,974.2 | |
| Implied Stock Price | 4.31 | 12.44 | 10.14 | 12.27 | 10.00 | 0.97 | |
| FX Conversion Rate to Trading Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 8.12 | |
| Implied Stock Price (Trading Cur) | 4.63 | 12.44 | 10.14 | 12.27 | 10.00 | 0.12 | |
| Trading Currency | HKD | AUD | EUR | CNY | CNY | EUR | |
| FX Rate to Reporting Currency | 0.93 | 1.00 | 1.00 | 1.00 | 1.00 | 8.12 | |