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 Ps Multiple | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 1.0x |
| Fair Value | $1.23 - $1.36 | $1.30 |
| Upside | 58.8% - 75.5% | 67.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Jilin Jlu Communication Design Institute Co.,Ltd. | 30,059,700.0% | SZSE:300597 |
| Zhengyuan Zhihui Group Co.,Ltd. | 30,064,500.0% | SZSE:300645 |
| UCAP Cloud Information Technology Co.,Ltd. | 68,822,800.0% | SHSE:688228 |
| Shanghai New Centurion Network Information Technology Co., Ltd. | 60,539,800.0% | SHSE:605398 |
| CETC Digital Technology Co.,Ltd. | 60,085,000.0% | SHSE:600850 |
| Chinasoft International Limited | - | OTCPK:CFTL.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 300597 | 300645 | 688228 | 605398 | 600850 | CFTL.F | |||
| SZSE:300597 | SZSE:300645 | SHSE:688228 | SHSE:605398 | SHSE:600850 | OTCPK:CFTL.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.2% | 9.7% | 15.7% | -0.8% | 6.6% | 7.1% | ||
| 3Y CAGR | 1.3% | 8.0% | 10.3% | -3.4% | 4.2% | -2.7% | ||
| Latest Twelve Months | -8.4% | -1.6% | -17.2% | -14.2% | 7.7% | 5.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | 5.2% | 15.0% | 10.2% | 4.9% | 4.7% | ||
| Prior Fiscal Year | 0.7% | 3.4% | 5.9% | 9.4% | 5.0% | 4.2% | ||
| Latest Fiscal Year | 0.9% | 1.0% | 3.3% | 4.0% | 5.1% | 3.0% | ||
| Latest Twelve Months | -3.5% | 0.2% | 6.5% | 2.0% | 4.8% | 3.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -214.4x | 22.5x | 268.4x | 1059.1x | 34.8x | 27.9x | ||
| Price / LTM Sales | 4.7x | 2.1x | 19.9x | 9.9x | 1.8x | 0.8x | ||
| LTM P/E Ratio | -133.5x | 1336.9x | 303.5x | 500.4x | 38.7x | 26.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.8x | 4.7x | 19.9x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.9x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 17,531 | 17,531 | 17,531 | |||||
| (=) Equity Value | 17,483 | 18,403 | 19,323 | |||||
| (/) Shares Outstanding | 2,079.7 | 2,079.7 | 2,079.7 | |||||
| Implied Value Range | 8.41 | 8.85 | 9.29 | |||||
| FX Rate: CNY/USD | 7.1 | 7.1 | 7.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.18 | 1.24 | 1.31 | 0.78 | ||||
| Upside / (Downside) | 52.0% | 60.0% | 68.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 300597 | 300645 | 688228 | 605398 | 600850 | CFTL.F | |
| Value of Common Equity | 2,410 | 2,476 | 14,168 | 5,092 | 20,255 | 11,504 | |
| (/) Shares Outstanding | 266.6 | 138.8 | 66.2 | 160.2 | 680.2 | 2,079.7 | |
| Implied Stock Price | 9.04 | 17.84 | 214.00 | 31.78 | 29.78 | 5.53 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.11 | |
| Implied Stock Price (Trading Cur) | 9.04 | 17.84 | 214.00 | 31.78 | 29.78 | 0.78 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 7.11 | |