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 | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.0x - 0.3x | 0.0x |
| Fair Value | $2.55 - $2.81 | $2.68 |
| Upside | -8.4% - 1.2% | -3.6% |
| Benchmarks | - | Full Ticker |
| Smart Share Global Limited | - | NasdaqCM:EM |
| ATRenew Inc. | - | NYSE:RERE |
| Uxin Limited | - | NasdaqGS:UXIN |
| NaaS Technology Inc. | - | NasdaqCM:NAAS |
| Cango Inc. | - | NYSE:CANG |
| Boqii Holding Limited | - | NYSEAM:BQ |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| EM | RERE | UXIN | NAAS | CANG | BQ | |||
| NasdaqCM:EM | NYSE:RERE | NasdaqGS:UXIN | NasdaqCM:NAAS | NYSE:CANG | NYSEAM:BQ | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -5.2% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -115.3% | 245.2% | 239.8% | 29.9% | 109.1% | 14.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.9% | -8.4% | -92.1% | -2289.3% | 23.2% | -13.0% | ||
| Prior Fiscal Year | 3.0% | -1.2% | -41.9% | -554.4% | -2.2% | -9.1% | ||
| Latest Fiscal Year | -0.7% | -0.1% | -13.7% | -451.3% | 37.3% | -11.7% | ||
| Latest Twelve Months | -0.7% | 1.1% | 73.5% | -451.3% | 0.1% | -11.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -55.5% | -19.8% | -434.8% | -2300.5% | 7.5% | -62.7% | ||
| Prior Fiscal Year | 3.3% | -4.1% | NM | -589.6% | -0.9% | -32.5% | ||
| Latest Twelve Months | -0.5% | 5.7% | NM | NM | 0.1% | -26.9% | ||
| Next Fiscal Year | 6.8% | 10.4% | 37.3% | 1.0% | 0.5% | #NUM! | ||
| Two Fiscal Years Forward | 7.1% | 14.6% | -59.5% | 56.2% | 9.1% | -33.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.4x | 2.4x | 0.3x | 3.5x | 0.1x | ||
| Price / LTM EPS | -172.4x | 35.0x | 3.3x | -0.1x | 2550.0x | -1.0x | ||
| Price / Book | 0.9x | 1.9x | -17.1x | -0.1x | 1.6x | 0.3x | ||
| Price / Fwd Book | 0.9x | 1.8x | -10.2x | -0.1x | 1.5x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -17.1x | 0.9x | 1.9x | |||||
| Historical P/B Ratio | 0.0x | 0.0x | 0.3x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 190 | 190 | 190 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | EM | RERE | UXIN | NAAS | CANG | BQ | |
| Value of Common Equity | 2,333 | 7,532 | 5,454 | 53 | 6,153 | 57 | |
| (/) Shares Outstanding | 253.6 | 223.3 | 206.2 | 2.3 | 177.2 | 2.9 | |
| Implied Stock Price | 9.20 | 33.73 | 26.46 | 22.75 | 34.73 | 19.82 | |
| FX Conversion Rate to Trading Currency | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | |
| Implied Stock Price (Trading Cur) | 1.29 | 4.73 | 3.71 | 3.19 | 4.87 | 2.78 | |
| Trading Currency | USD | USD | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 | |