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 | 4.4x - 4.9x | 4.6x |
| Historical Pb Multiple | 3.8x - 11.7x | 7.1x |
| Fair Value | €11.54 - €12.76 | €12.15 |
| Upside | 12.8% - 24.6% | 18.7% |
| Benchmarks | - | Full Ticker |
| 361 Degrees International Limited | 136,100.0% | SEHK:1361 |
| Daphne International Holdings Limited | 21,000.0% | SEHK:210 |
| JNBY Design Limited | 330,600.0% | SEHK:3306 |
| Ningbo Peacebird Fashion Co.,Ltd. | 60,387,700.0% | SHSE:603877 |
| Shanghai Metersbonwe Fashion and Accessories Co., Ltd. | 226,900.0% | SZSE:002269 |
| ANTA Sports Products Limited | - | DB:AS7 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1361 | 210 | 3306 | 603877 | 2269 | AS7 | |||
| SEHK:1361 | SEHK:210 | SEHK:3306 | SHSE:603877 | SZSE:002269 | DB:AS7 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 21.6% | NM- | 11.9% | -14.1% | NM- | 23.9% | ||
| 3Y CAGR | 24.1% | 35.4% | 9.5% | -27.5% | NM- | 26.4% | ||
| Latest Twelve Months | 19.5% | 70.7% | 6.6% | -38.5% | -559.0% | 52.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | -1.0% | 14.2% | 5.2% | -22.0% | 17.5% | ||
| Prior Fiscal Year | 11.4% | 23.8% | 13.9% | 5.4% | 2.3% | 16.4% | ||
| Latest Fiscal Year | 11.4% | 33.1% | 16.2% | 3.8% | -28.7% | 22.0% | ||
| Latest Twelve Months | 11.4% | 33.1% | 16.3% | 3.4% | -47.2% | 22.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.3% | -11.0% | 33.3% | 12.3% | -51.7% | 24.8% | ||
| Prior Fiscal Year | 11.3% | 10.4% | 33.9% | 9.7% | 9.2% | 23.8% | ||
| Latest Twelve Months | 12.4% | 14.9% | 37.4% | 4.8% | -63.5% | 27.6% | ||
| Next Fiscal Year | 13.4% | 15.9% | 40.2% | 5.9% | #NUM! | 20.9% | ||
| Two Fiscal Years Forward | 14.1% | 15.4% | 41.8% | 7.5% | -120.3% | 21.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 2.4x | 1.5x | 1.0x | 8.5x | 3.5x | ||
| Price / LTM EPS | 7.7x | 7.1x | 9.2x | 30.9x | -18.1x | 15.8x | ||
| Price / Book | 0.9x | 1.0x | 3.3x | 1.5x | 16.2x | 4.0x | ||
| Price / Fwd Book | 0.9x | 0.9x | 3.6x | 1.5x | 17.4x | 3.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.5x | 16.2x | |||||
| Historical P/B Ratio | 3.8x | 7.1x | 11.7x | |||||
| Selected P/B Multiple | 4.4x | 4.6x | 4.9x | |||||
| (x) Book Value | 61,729 | 61,729 | 61,729 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1361 | 210 | 3306 | 603877 | 2269 | AS7 | |
| Value of Common Equity | 8,833 | 759 | 8,055 | 6,878 | 4,648 | 240,510 | |
| (/) Shares Outstanding | 2,067.7 | 1,978.6 | 516.0 | 471.1 | 2,512.5 | 2,807.2 | |
| Implied Stock Price | 4.27 | 0.38 | 15.61 | 14.60 | 1.85 | 85.68 | |
| FX Conversion Rate to Trading Currency | 0.91 | 0.91 | 0.91 | 1.00 | 1.00 | 8.37 | |
| Implied Stock Price (Trading Cur) | 4.68 | 0.42 | 17.10 | 14.60 | 1.85 | 10.24 | |
| Trading Currency | HKD | HKD | HKD | CNY | CNY | EUR | |
| FX Rate to Reporting Currency | 0.91 | 0.91 | 0.91 | 1.00 | 1.00 | 8.37 | |