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 | 392.5x - 433.8x | 413.1x |
| Selected Fwd P/E Multiple | 18.5x - 20.4x | 19.4x |
| Fair Value | €0.42 - €0.46 | €0.44 |
| Upside | -21.4% - -13.1% | -17.2% |
| Benchmarks | - | Full Ticker |
| Zhejiang Jingu Company Limited | 248,800.0% | SZSE:002488 |
| Changchun FAWAY Group Automobile Components Co., Ltd. | 60,074,200.0% | SHSE:600742 |
| Xiamen Sunrise Group Co., Ltd. | 259,300.0% | SZSE:002593 |
| AIMA Technology Group CO., LTD | 60,352,900.0% | SHSE:603529 |
| Loncin Motor Co., Ltd. | 60,376,600.0% | SHSE:603766 |
| Dongfeng Motor Group Company Limited | - | DB:D4D |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2488 | 600742 | 2593 | 603529 | 603766 | D4D | |||
| SZSE:002488 | SHSE:600742 | SZSE:002593 | SHSE:603529 | SHSE:603766 | DB:D4D | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.1% | -1.0% | -8.8% | 30.7% | 12.5% | -66.0% | ||
| 3Y CAGR | -30.0% | -8.3% | -21.1% | 44.1% | 42.8% | -82.8% | ||
| Latest Twelve Months | -63.6% | -5.9% | -25.2% | 11.8% | 108.9% | 101.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.4% | 4.3% | 1.9% | 7.3% | 4.3% | 5.1% | ||
| Prior Fiscal Year | 1.0% | 2.5% | 1.5% | 8.9% | 4.5% | -3.9% | ||
| Latest Fiscal Year | 0.7% | 2.6% | 1.7% | 9.2% | 6.7% | 0.1% | ||
| Latest Twelve Months | 0.6% | 2.6% | 1.5% | 9.2% | 7.5% | 0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 48.9x | 0.7x | 19.8x | 10.2x | 9.4x | 1.1x | ||
| Price / LTM Sales | 3.6x | 0.4x | 1.3x | 1.3x | 1.4x | 0.3x | ||
| LTM P/E Ratio | 588.9x | 14.8x | 82.4x | 14.4x | 18.2x | 635.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 14.4x | 18.2x | 588.9x | |||||
| Historical LTM P/E Ratio | 3.4x | 7.0x | 635.3x | |||||
| Selected P/E Multiple | 392.5x | 413.1x | 433.8x | |||||
| (x) LTM Net Income | 58 | 58 | 58 | |||||
| (=) Equity Value | 22,763 | 23,961 | 25,160 | |||||
| (/) Shares Outstanding | 8,252.6 | 8,252.6 | 8,252.6 | |||||
| Implied Value Range | 2.76 | 2.90 | 3.05 | |||||
| FX Rate: CNY/EUR | 8.4 | 8.4 | 8.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.33 | 0.35 | 0.37 | 0.53 | ||||
| Upside / (Downside) | -37.6% | -34.3% | -31.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2488 | 600742 | 2593 | 603529 | 603766 | D4D | |
| Value of Common Equity | 12,374 | 7,594 | 3,883 | 30,270 | 24,971 | 36,456 | |
| (/) Shares Outstanding | 952.6 | 743.1 | 803.9 | 868.3 | 2,053.5 | 8,252.6 | |
| Implied Stock Price | 12.99 | 10.22 | 4.83 | 34.86 | 12.16 | 4.42 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.35 | |
| Implied Stock Price (Trading Cur) | 12.99 | 10.22 | 4.83 | 34.86 | 12.16 | 0.53 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 8.35 | |