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 P/E Multiple | -7.5x - -8.3x | -7.9x |
| Selected Fwd P/E Multiple | -11.1x - -12.3x | -11.7x |
| Fair Value | €0.055 - €0.061 | €0.058 |
| Upside | 14.1% - 26.2% | 20.2% |
| Benchmarks | - | Full Ticker |
| Top Form International Limited | 33,300.0% | SEHK:333 |
| China International Development Corporation Limited | 26,400.0% | SEHK:264 |
| KNT Holdings Limited | 102,500.0% | SEHK:1025 |
| Bauhaus International (Holdings) Limited | 48,300.0% | SEHK:483 |
| Crocodile Garments Limited | 12,200.0% | SEHK:122 |
| Citychamp Watch & Jewellery Group Limited | - | DB:CJR |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 333 | 264 | 1025 | 483 | 122 | CJR | |||
| SEHK:333 | SEHK:264 | SEHK:1025 | SEHK:483 | SEHK:122 | DB:CJR | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -77.0% | NM- | NM- | ||
| Latest Twelve Months | 90.5% | 38.9% | 28.2% | -110.9% | 67.6% | -663.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.5% | -57.5% | -43.4% | 19.3% | -84.2% | -4.7% | ||
| Prior Fiscal Year | -8.4% | -92.1% | -43.7% | 23.4% | -125.2% | 2.6% | ||
| Latest Fiscal Year | -0.2% | -77.7% | -45.0% | 0.6% | -36.3% | -16.0% | ||
| Latest Twelve Months | -0.6% | -77.7% | -27.7% | -2.5% | -36.3% | -16.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.9x | -64.6x | -2.3x | 4.5x | -40.2x | -7.5x | ||
| Price / LTM Sales | 0.1x | 30.9x | 0.8x | 0.5x | 1.5x | 1.3x | ||
| LTM P/E Ratio | -10.7x | -39.7x | -2.9x | -20.5x | -4.2x | -7.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -39.7x | -10.7x | -2.9x | |||||
| Historical LTM P/E Ratio | -67.7x | -44.9x | 1650.6x | |||||
| Selected P/E Multiple | -7.5x | -7.9x | -8.3x | |||||
| (x) LTM Net Income | (254) | (254) | (254) | |||||
| (=) Equity Value | 1,897 | 1,997 | 2,097 | |||||
| (/) Shares Outstanding | 4,351.9 | 4,351.9 | 4,351.9 | |||||
| Implied Value Range | 0.44 | 0.46 | 0.48 | |||||
| FX Rate: HKD/EUR | 9.1 | 9.1 | 9.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.05 | 0.05 | 0.05 | 0.05 | ||||
| Upside / (Downside) | -1.3% | 3.8% | 9.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 333 | 264 | 1025 | 483 | 122 | CJR | |
| Value of Common Equity | 75 | 687 | 54 | 97 | 144 | 1,923 | |
| (/) Shares Outstanding | 301.1 | 451.7 | 202.2 | 367.4 | 71.1 | 4,351.9 | |
| Implied Stock Price | 0.25 | 1.52 | 0.27 | 0.27 | 2.03 | 0.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.11 | |
| Implied Stock Price (Trading Cur) | 0.25 | 1.52 | 0.27 | 0.27 | 2.03 | 0.05 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 9.11 | |