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 | 1.5x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.4x - 3.1x | 2.1x |
| Fair Value | €0.45 - €0.49 | €0.47 |
| Upside | 13.0% - 24.9% | 19.0% |
| Benchmarks | - | Full Ticker |
| Towngas Smart Energy Company Limited | 108,300.0% | SEHK:1083 |
| The Hong Kong and China Gas Company Limited | 300.0% | SEHK:3 |
| China Resources Gas Group Limited | 119,300.0% | SEHK:1193 |
| Beijing Enterprises Holdings Limited | 39,200.0% | SEHK:392 |
| China Primary Energy Holdings Limited | 811,700.0% | SEHK:8117 |
| Zhongyu Energy Holdings Limited | - | DB:MJVC |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1083 | 3 | 1193 | 392 | 8117 | MJVC | |||
| SEHK:1083 | SEHK:3 | SEHK:1193 | SEHK:392 | SEHK:8117 | DB:MJVC | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.2% | -3.9% | -4.1% | -6.6% | NM- | -19.4% | ||
| 3Y CAGR | 8.6% | 4.4% | -13.9% | -14.1% | NM- | -50.3% | ||
| Latest Twelve Months | 2.0% | -5.9% | -21.7% | -6.8% | -51.3% | -40.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.2% | 13.4% | 8.9% | 9.5% | -8.9% | 6.0% | ||
| Prior Fiscal Year | 7.9% | 10.7% | 5.2% | 6.7% | -9.5% | 1.8% | ||
| Latest Fiscal Year | 7.5% | 10.3% | 4.0% | 6.1% | -16.5% | 1.1% | ||
| Latest Twelve Months | 7.5% | 10.3% | 4.0% | 6.1% | -16.5% | 1.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.3% | 8.8% | 14.3% | 8.0% | -4.1% | 8.7% | ||
| Prior Fiscal Year | 7.1% | 9.8% | 13.0% | 6.9% | -6.5% | 3.1% | ||
| Latest Twelve Months | 6.9% | 9.7% | 10.0% | 6.2% | -11.2% | 1.9% | ||
| Next Fiscal Year | 6.7% | 10.9% | 9.9% | 6.1% | -13.0% | 2.2% | ||
| Two Fiscal Years Forward | 6.6% | 11.5% | 10.6% | 6.1% | -15.0% | 2.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 2.4x | 0.4x | 0.5x | 0.6x | 0.8x | ||
| Price / LTM EPS | 9.5x | 23.0x | 11.3x | 7.4x | -3.5x | 71.5x | ||
| Price / Book | 0.6x | 2.3x | 1.1x | 0.4x | 0.4x | 1.4x | ||
| Price / Fwd Book | 0.6x | 2.3x | 1.1x | 0.4x | 0.5x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.6x | 2.3x | |||||
| Historical P/B Ratio | 1.4x | 2.1x | 3.1x | |||||
| Selected P/B Multiple | 1.5x | 1.6x | 1.7x | |||||
| (x) Book Value | 7,386 | 7,386 | 7,386 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1083 | 3 | 1193 | 392 | 8117 | MJVC | |
| Value of Common Equity | 15,184 | 131,552 | 46,043 | 37,878 | 92 | 9,947 | |
| (/) Shares Outstanding | 3,632.6 | 18,659.9 | 2,313.7 | 1,258.0 | 1,024.0 | 2,748.3 | |
| Implied Stock Price | 4.18 | 7.05 | 19.90 | 30.11 | 0.09 | 3.62 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | 9.14 | |
| Implied Stock Price (Trading Cur) | 4.18 | 7.05 | 19.90 | 32.90 | 0.09 | 0.40 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | 9.14 | |