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 | 8.3x - 9.1x | 8.7x |
| Selected Fwd P/E Multiple | 5.6x - 6.2x | 5.9x |
| Fair Value | $0.055 - $0.061 | $0.058 |
| Upside | -7.8% - 1.9% | -3.0% |
| Benchmarks | - | Full Ticker |
| Feiyu Technology International Company Ltd. | 102,200.0% | SEHK:1022 |
| iHuman Inc. | - | NYSE:IH |
| Scienjoy Holding Corporation | - | NasdaqCM:SJ |
| Infinities Technology International (Cayman) Holding Limited | 196,100.0% | SEHK:1961 |
| Kaiser (China) Culture Co., LTD | 242,500.0% | SZSE:002425 |
| YH Entertainment Group | - | OTCPK:YHEG.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1022 | IH | SJ | 1961 | 2425 | YHEG.F | |||
| SEHK:1022 | NYSE:IH | NasdaqCM:SJ | SEHK:1961 | SZSE:002425 | OTCPK:YHEG.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -185.4% | -45.5% | 251.6% | 4.3% | -6.8% | 133.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -21.6% | 2.5% | 9.4% | -32.9% | -61.2% | 60.6% | ||
| Prior Fiscal Year | 23.0% | 17.8% | 9.9% | -20.2% | -105.5% | 175.9% | ||
| Latest Fiscal Year | -16.0% | 10.7% | -2.1% | -19.7% | -184.4% | -18.6% | ||
| Latest Twelve Months | -16.0% | 10.7% | 3.2% | -19.7% | -155.4% | 8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.0x | -4.9x | -0.2x | -6.2x | -7.0x | -36.3x | ||
| Price / LTM Sales | 1.1x | 0.8x | 0.2x | 1.1x | 4.2x | 0.7x | ||
| LTM P/E Ratio | -6.8x | 7.6x | 5.7x | -5.7x | -2.7x | 10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.8x | -2.7x | 7.6x | |||||
| Historical LTM P/E Ratio | 10.6x | 15.1x | 19.6x | |||||
| Selected P/E Multiple | 8.3x | 8.7x | 9.1x | |||||
| (x) LTM Net Income | 47 | 47 | 47 | |||||
| (=) Equity Value | 388 | 409 | 429 | |||||
| (/) Shares Outstanding | 1,273.2 | 1,273.2 | 1,273.2 | |||||
| Implied Value Range | 0.31 | 0.32 | 0.34 | |||||
| FX Rate: CNY/USD | 7.3 | 7.3 | 7.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.04 | 0.04 | 0.05 | 0.06 | ||||
| Upside / (Downside) | -30.5% | -26.8% | -23.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1022 | IH | SJ | 1961 | 2425 | YHEG.F | |
| Value of Common Equity | 304 | 748 | 266 | 290 | 2,057 | 558 | |
| (/) Shares Outstanding | 1,749.2 | 52.0 | 41.8 | 734.3 | 948.0 | 1,273.2 | |
| Implied Stock Price | 0.17 | 14.37 | 6.36 | 0.40 | 2.17 | 0.44 | |
| FX Conversion Rate to Trading Currency | 0.94 | 7.31 | 7.31 | 0.94 | 1.00 | 7.31 | |
| Implied Stock Price (Trading Cur) | 0.19 | 1.97 | 0.87 | 0.42 | 2.17 | 0.06 | |
| Trading Currency | HKD | USD | USD | HKD | CNY | USD | |
| FX Rate to Reporting Currency | 0.94 | 7.31 | 7.31 | 0.94 | 1.00 | 7.31 | |