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 | -2.1x - -2.4x | -2.3x |
| Selected Fwd P/E Multiple | 23.6x - 26.0x | 24.8x |
| Fair Value | ¥1.44 - ¥1.59 | ¥1.52 |
| Upside | -15.8% - -6.9% | -11.3% |
| Benchmarks | - | Full Ticker |
| Shenzhen Centralcon Investment Holding Co., Ltd. | 4,200.0% | SZSE:000042 |
| Langold Real Estate Co., Ltd. | 230,500.0% | SZSE:002305 |
| China Vanke Co., Ltd. | 200.0% | SZSE:000002 |
| Sunshine 100 China Holdings Ltd | 260,800.0% | SEHK:2608 |
| Quzhou Xin'an Development Co., Ltd. | 60,020,800.0% | SHSE:600208 |
| Huayuan Property Co.,Ltd. | 60,074,300.0% | SHSE:600743 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 42 | 2305 | 2 | 2608 | 600208 | 600743 | |||
| SZSE:000042 | SZSE:002305 | SZSE:000002 | SEHK:2608 | SHSE:600208 | SHSE:600743 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -8.2% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -19.8% | NM- | ||
| Latest Twelve Months | -615.8% | 30.5% | -506.8% | -87.1% | -25.1% | 61.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.4% | -29.8% | 7.4% | -90.3% | 16.2% | -10.2% | ||
| Prior Fiscal Year | 1.1% | -8.4% | 2.6% | -142.0% | 14.4% | -34.9% | ||
| Latest Fiscal Year | -24.2% | -159.9% | -14.4% | -276.7% | 9.5% | -9.6% | ||
| Latest Twelve Months | -31.6% | -40.0% | -14.4% | -276.7% | 6.0% | -12.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -17.3x | -7.9x | 38.0x | -23.5x | 0.4x | 1627.5x | ||
| Price / LTM Sales | 0.6x | 1.0x | 0.2x | 0.0x | 0.9x | 0.3x | ||
| LTM P/E Ratio | -1.9x | -2.5x | -1.6x | 0.0x | 14.3x | -2.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.5x | -1.6x | 14.3x | |||||
| Historical LTM P/E Ratio | -4.0x | 6.8x | 33.0x | |||||
| Selected P/E Multiple | -2.1x | -2.3x | -2.4x | |||||
| (x) LTM Net Income | (1,566) | (1,566) | (1,566) | |||||
| (=) Equity Value | 3,367 | 3,544 | 3,721 | |||||
| (/) Shares Outstanding | 2,346.1 | 2,346.1 | 2,346.1 | |||||
| Implied Value Range | 1.44 | 1.51 | 1.59 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1.44 | 1.51 | 1.59 | 1.71 | ||||
| Upside / (Downside) | -16.1% | -11.7% | -7.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 42 | 2305 | 2 | 2608 | 600208 | 600743 | |
| Value of Common Equity | 4,348 | 2,307 | 83,597 | 29 | 23,485 | 4,012 | |
| (/) Shares Outstanding | 664.8 | 1,734.2 | 11,857.8 | 2,550.8 | 8,508.9 | 2,346.1 | |
| Implied Stock Price | 6.54 | 1.33 | 7.05 | 0.01 | 2.76 | 1.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.54 | 1.33 | 7.05 | 0.01 | 2.76 | 1.71 | |
| Trading Currency | CNY | CNY | CNY | HKD | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | |