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 | 18.8x - 20.8x | 19.8x |
| Selected Fwd P/E Multiple | 13.6x - 15.0x | 14.3x |
| Fair Value | ¥32.29 - ¥35.68 | ¥33.99 |
| Upside | 18.7% - 31.1% | 24.9% |
| Benchmarks | - | Full Ticker |
| Xiamen King Long Motor Group Co., Ltd. | 60,068,600.0% | SHSE:600686 |
| Zhongtong Bus Holding Co.,LTD | 95,700.0% | SZSE:000957 |
| Anhui Ankai Automobile Co., Ltd | 86,800.0% | SZSE:000868 |
| Contemporary Amperex Technology Co., Limited | 30,075,000.0% | SZSE:300750 |
| AB Volvo (publ) | - | LSE:0MHW |
| Yutong Bus Co.,Ltd. | 60,006,600.0% | SHSE:600066 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600686 | 957 | 868 | 300750 | 0MHW | 600066 | |||
| SHSE:600686 | SZSE:000957 | SZSE:000868 | SZSE:300750 | LSE:0MHW | SHSE:600066 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 49.8% | -24.2% | 61.9% | 7.0% | 16.2% | ||
| 3Y CAGR | NM- | NM- | NM- | 47.1% | 15.4% | 88.6% | ||
| Latest Twelve Months | 127.6% | 210.4% | 105.9% | 21.0% | -9.4% | 79.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.9% | 0.4% | -7.2% | 12.2% | 8.1% | 5.2% | ||
| Prior Fiscal Year | 0.4% | 1.6% | -7.9% | 11.0% | 9.0% | 6.7% | ||
| Latest Fiscal Year | NA | 4.4% | 0.3% | 14.0% | 9.6% | 11.1% | ||
| Latest Twelve Months | NA | 4.6% | 0.3% | 14.8% | 9.6% | 11.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 6.1x | 183.0x | 9.1x | 9.8x | 9.8x | ||
| Price / LTM Sales | 0.4x | 1.0x | 1.8x | 2.8x | 1.1x | 1.6x | ||
| LTM P/E Ratio | 45.9x | 21.8x | 652.4x | 19.0x | 11.8x | 14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 11.8x | 21.8x | 652.4x | |||||
| Historical LTM P/E Ratio | 17.5x | 34.4x | 48.5x | |||||
| Selected P/E Multiple | 18.8x | 19.8x | 20.8x | |||||
| (x) LTM Net Income | 4,214 | 4,214 | 4,214 | |||||
| (=) Equity Value | 79,236 | 83,407 | 87,577 | |||||
| (/) Shares Outstanding | 2,213.9 | 2,213.9 | 2,213.9 | |||||
| Implied Value Range | 35.79 | 37.67 | 39.56 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 35.79 | 37.67 | 39.56 | 27.21 | ||||
| Upside / (Downside) | 31.5% | 38.5% | 45.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600686 | 957 | 868 | 300750 | 0MHW | 600066 | |
| Value of Common Equity | 9,006 | 6,605 | 5,261 | 1,030,382 | 546,038 | 60,241 | |
| (/) Shares Outstanding | 717.0 | 592.9 | 939.5 | 4,387.4 | 2,033.5 | 2,213.9 | |
| Implied Stock Price | 12.56 | 11.14 | 5.60 | 234.85 | 268.53 | 27.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.56 | 11.14 | 5.60 | 234.85 | 268.53 | 27.21 | |
| Trading Currency | CNY | CNY | CNY | CNY | SEK | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |