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 | 1.3x - 6.1x | 1.7x |
| Fair Value | ¥12.42 - ¥13.73 | ¥13.07 |
| Upside | 21.6% - 34.4% | 28.0% |
| Benchmarks | - | Full Ticker |
| Beijing Liven Technology Co.,Ltd. | 125,900.0% | SZSE:001259 |
| Keystone Electrical (Zhejiang) Co.,Ltd. | 30,144,800.0% | SZSE:301448 |
| Vatti Corporation Limited | 203,500.0% | SZSE:002035 |
| Zhejiang Youpon Integrated Ceiling Co.,Ltd. | 271,800.0% | SZSE:002718 |
| Profit Cultural and Creative Group Co., Ltd. | 30,064,000.0% | SZSE:300640 |
| Keeson Technology Corporation Limited | 60,361,000.0% | SHSE:603610 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1259 | 301448 | 2035 | 2718 | 300640 | 603610 | |||
| SZSE:001259 | SZSE:301448 | SZSE:002035 | SZSE:002718 | SZSE:300640 | SHSE:603610 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.4% | 10.7% | -8.0% | -9.4% | -8.1% | -6.8% | ||
| 3Y CAGR | -32.2% | -17.4% | 3.1% | -8.6% | -12.2% | -9.1% | ||
| Latest Twelve Months | -46.0% | 23.3% | 121.2% | -157.8% | -46.5% | 252.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.3% | 9.5% | 7.1% | 0.0% | 4.8% | 8.9% | ||
| Prior Fiscal Year | 7.8% | 9.9% | 2.5% | 10.3% | 6.0% | 1.1% | ||
| Latest Fiscal Year | 4.9% | 8.8% | 7.2% | 6.4% | 3.7% | 6.6% | ||
| Latest Twelve Months | 3.9% | 9.2% | 7.7% | -5.6% | 1.9% | 5.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.6% | 13.0% | 12.1% | -0.5% | 6.6% | 9.0% | ||
| Prior Fiscal Year | 7.0% | 19.8% | 4.4% | 9.5% | 6.7% | 0.9% | ||
| Latest Twelve Months | 2.0% | 9.8% | 13.5% | -4.1% | 1.9% | 5.4% | ||
| Next Fiscal Year | 6.9% | 9.8% | 16.7% | 0.0% | 3.2% | 5.0% | ||
| Two Fiscal Years Forward | 6.7% | 23.8% | 17.3% | 0.0% | 3.1% | 5.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.3x | 3.2x | 0.9x | 2.0x | 2.0x | 1.2x | ||
| Price / LTM EPS | 110.1x | 35.1x | 12.1x | -36.4x | 108.8x | 21.2x | ||
| Price / Book | 2.2x | 3.3x | 1.6x | 1.6x | 2.1x | 1.2x | ||
| Price / Fwd Book | 1.8x | 5.1x | 1.3x | 1.5x | 1.7x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.6x | 2.1x | 3.3x | |||||
| Historical P/B Ratio | 1.3x | 1.7x | 6.1x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 3,059 | 3,059 | 3,059 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1259 | 301448 | 2035 | 2718 | 300640 | 603610 | |
| Value of Common Equity | 1,439 | 1,863 | 5,369 | 1,561 | 1,409 | 3,604 | |
| (/) Shares Outstanding | 72.7 | 104.0 | 831.1 | 129.4 | 311.0 | 353.0 | |
| Implied Stock Price | 19.79 | 17.91 | 6.46 | 12.06 | 4.53 | 10.21 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 19.79 | 17.91 | 6.46 | 12.06 | 4.53 | 10.21 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |