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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 0.0x - 3.1x | 1.5x |
| Fair Value | HK$ 21.94 - HK$ 24.25 | HK$ 23.10 |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| Shanghai Lingang Holdings Co.,Ltd. | 60,084,800.0% | SHSE:600848 |
| Suzhou New District Hi-Tech Industrial Co.,Ltd | 60,073,600.0% | SHSE:600736 |
| Shahe Industrial Co., Ltd. | 1,400.0% | SZSE:000014 |
| Shanghai Wanye Enterprises Co.,Ltd | 60,064,100.0% | SHSE:600641 |
| China Merchants Property Operation & Service Co., Ltd. | 191,400.0% | SZSE:001914 |
| Onewo Inc. | 260,200.0% | SEHK:2602 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600848 | 600736 | 14 | 600641 | 1914 | 2602 | |||
| SHSE:600848 | SHSE:600736 | SZSE:000014 | SHSE:600641 | SZSE:001914 | SEHK:2602 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -2.8% | -19.9% | 29.0% | -31.1% | 24.0% | 2.4% | ||
| 3Y CAGR | -9.1% | -12.5% | 392.3% | -21.7% | 17.9% | -11.7% | ||
| Latest Twelve Months | -9.1% | -57.1% | -96.8% | -108.3% | 14.2% | -41.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 29.9% | 3.9% | 14.9% | 24.6% | 4.7% | 5.9% | ||
| Prior Fiscal Year | 16.8% | 2.9% | 32.6% | 36.6% | 4.7% | 5.9% | ||
| Latest Fiscal Year | 15.0% | 2.6% | 37.6% | 15.7% | 4.9% | 3.2% | ||
| Latest Twelve Months | 12.0% | 2.0% | 15.1% | -8.6% | 4.9% | 3.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 8.4% | 3.3% | 14.0% | 4.2% | 6.8% | 10.8% | ||
| Prior Fiscal Year | 5.7% | 3.2% | 40.8% | 5.3% | 7.8% | 11.5% | ||
| Latest Twelve Months | 5.2% | 1.7% | 4.5% | -0.5% | 8.3% | 6.8% | ||
| Next Fiscal Year | 5.2% | 6.6% | 32.8% | -0.4% | 8.6% | 13.2% | ||
| Two Fiscal Years Forward | 6.3% | 7.2% | 37.7% | 0.9% | 8.2% | 12.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 3.0x | 0.8x | 5.6x | 26.6x | 0.7x | 0.7x | ||
| Price / LTM EPS | 25.4x | 40.1x | 37.3x | -307.2x | 15.2x | 21.8x | ||
| Price / Book | 1.3x | 0.6x | 1.7x | 1.6x | 1.2x | 1.5x | ||
| Price / Fwd Book | 1.3x | 0.7x | 1.2x | 1.6x | 1.2x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.3x | 1.7x | |||||
| Historical P/B Ratio | 0.0x | 1.5x | 3.1x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 16,423 | 16,423 | 16,423 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600848 | 600736 | 14 | 600641 | 1914 | 2602 | |
| Value of Common Equity | 24,241 | 6,666 | 2,742 | 13,557 | 12,797 | 25,020 | |
| (/) Shares Outstanding | 2,522.5 | 1,151.3 | 242.0 | 911.1 | 1,059.4 | 1,160.0 | |
| Implied Stock Price | 9.61 | 5.79 | 11.33 | 14.88 | 12.08 | 21.57 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | |
| Implied Stock Price (Trading Cur) | 9.61 | 5.79 | 11.33 | 14.88 | 12.08 | 23.10 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | HKD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.93 | |