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 | 0.4x - 0.5x | 0.4x |
| Historical Pb Multiple | 0.3x - 0.9x | 0.5x |
| Fair Value | €0.27 - €0.29 | €0.28 |
| Upside | 18.4% - 30.9% | 24.7% |
| Benchmarks | - | Full Ticker |
| Nine Dragons Paper (Holdings) Limited | 268,900.0% | SEHK:2689 |
| Hong Wei (Asia) Holdings Company Limited | 819,100.0% | SEHK:8191 |
| Oji Holdings Corporation | 386,100.0% | TSE:3861 |
| International Paper Company | - | NYSE:IP |
| Packaging Corporation of America | - | NYSE:PKG |
| Lee & Man Paper Manufacturing Limited | - | DB:LMP |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2689 | 8191 | 3861 | IP | PKG | LMP | |||
| SEHK:2689 | SEHK:8191 | TSE:3861 | NYSE:IP | NYSE:PKG | DB:LMP | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -28.0% | NM- | -0.5% | -4.4% | 3.0% | -16.5% | ||
| 3Y CAGR | -52.7% | NM- | 0.8% | -11.8% | -1.4% | -25.1% | ||
| Latest Twelve Months | 232.1% | -3284.9% | -1.6% | 112.9% | 19.5% | 24.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | -4.8% | 4.1% | 5.0% | 9.8% | 8.2% | ||
| Prior Fiscal Year | -4.2% | 0.3% | 3.3% | 1.6% | 9.7% | 4.2% | ||
| Latest Fiscal Year | 1.3% | -14.7% | 3.0% | 3.0% | 9.5% | 5.1% | ||
| Latest Twelve Months | 1.5% | -14.7% | 3.3% | 2.0% | 10.0% | 5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.8% | -5.6% | 7.3% | 9.0% | 20.8% | 7.5% | ||
| Prior Fiscal Year | -5.2% | 0.6% | 6.3% | 3.6% | 19.8% | 3.7% | ||
| Latest Twelve Months | 2.0% | -20.8% | 5.5% | 3.0% | 20.3% | 4.6% | ||
| Next Fiscal Year | 2.9% | #NUM! | 4.6% | 13.4% | 19.9% | 6.5% | ||
| Two Fiscal Years Forward | 3.3% | -27.3% | 5.5% | 19.5% | 19.8% | 6.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.0x | 0.3x | 1.2x | 1.9x | 0.3x | ||
| Price / LTM EPS | 13.6x | -0.2x | 10.6x | 60.5x | 19.4x | 6.8x | ||
| Price / Book | 0.3x | 0.1x | 0.6x | 1.3x | 3.8x | 0.3x | ||
| Price / Fwd Book | 0.3x | 0.1x | 0.6x | 2.7x | 3.4x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.1x | 0.6x | 3.8x | |||||
| Historical P/B Ratio | 0.3x | 0.5x | 0.9x | |||||
| Selected P/B Multiple | 0.4x | 0.4x | 0.5x | |||||
| (x) Book Value | 28,004 | 28,004 | 28,004 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2689 | 8191 | 3861 | IP | PKG | LMP | |
| Value of Common Equity | 12,855 | 10 | 617,927 | 23,168 | 16,374 | 9,662 | |
| (/) Shares Outstanding | 4,692.2 | 52.7 | 935.3 | 527.9 | 89.3 | 4,909.3 | |
| Implied Stock Price | 2.74 | 0.19 | 660.70 | 43.89 | 183.37 | 1.97 | |
| FX Conversion Rate to Trading Currency | 0.94 | 1.00 | 1.00 | 1.00 | 1.00 | 8.79 | |
| Implied Stock Price (Trading Cur) | 2.92 | 0.19 | 660.70 | 43.89 | 183.37 | 0.22 | |
| Trading Currency | HKD | HKD | JPY | USD | USD | EUR | |
| FX Rate to Reporting Currency | 0.94 | 1.00 | 1.00 | 1.00 | 1.00 | 8.79 | |