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 | 20.6x - 22.7x | 21.7x |
| Selected Fwd P/E Multiple | 10.9x - 12.0x | 11.4x |
| Fair Value | ¥38.12 - ¥42.13 | ¥40.12 |
| Upside | 12.7% - 24.5% | 18.6% |
| Benchmarks | - | Full Ticker |
| Shandong Meichen Science & Technology Co.,Ltd. | 30,023,700.0% | SZSE:300237 |
| Nanjing Wondux Environmental Protection Technology Corp., Ltd. | 68,817,800.0% | SHSE:688178 |
| Shanghai Taihe Water Technology Development Co.,Ltd. | 60,508,100.0% | SHSE:605081 |
| Hynar Water Group Co., Ltd. | 30,096,100.0% | SZSE:300961 |
| Guangdong Feinan Resources Recycling Co., Ltd | 30,150,000.0% | SZSE:301500 |
| Science Environmental Protection Co., Ltd. | 68,848,000.0% | SHSE:688480 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 300237 | 688178 | 605081 | 300961 | 301500 | 688480 | |||
| SZSE:300237 | SHSE:688178 | SHSE:605081 | SZSE:300961 | SZSE:301500 | SHSE:688480 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -11.3% | NM- | NM- | -10.9% | 44.3% | ||
| 3Y CAGR | NM- | -2.1% | NM- | NM- | -32.8% | 62.4% | ||
| Latest Twelve Months | 22.9% | 178.7% | -15.7% | 75.8% | 8.9% | 111.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -41.8% | 4.7% | -48.2% | 5.5% | 4.4% | 14.7% | ||
| Prior Fiscal Year | -99.3% | -10.7% | -78.0% | -0.2% | 2.4% | 11.2% | ||
| Latest Fiscal Year | -82.6% | 11.0% | -157.0% | -7.4% | 2.1% | 20.6% | ||
| Latest Twelve Months | -63.5% | 11.0% | -174.7% | -2.4% | 1.7% | 20.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -12.3x | -54.4x | -5.6x | 42.9x | 18.4x | 14.1x | ||
| Price / LTM Sales | 1.7x | 2.7x | 7.8x | 7.1x | 0.7x | 3.5x | ||
| LTM P/E Ratio | -2.7x | 24.8x | -4.5x | -291.7x | 44.6x | 16.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -291.7x | -2.7x | 44.6x | |||||
| Historical LTM P/E Ratio | 16.8x | 35.6x | 51.8x | |||||
| Selected P/E Multiple | 20.6x | 21.7x | 22.7x | |||||
| (x) LTM Net Income | 191 | 191 | 191 | |||||
| (=) Equity Value | 3,936 | 4,143 | 4,350 | |||||
| (/) Shares Outstanding | 95.3 | 95.3 | 95.3 | |||||
| Implied Value Range | 41.29 | 43.46 | 45.64 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 41.29 | 43.46 | 45.64 | 33.83 | ||||
| Upside / (Downside) | 22.0% | 28.5% | 34.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 300237 | 688178 | 605081 | 300961 | 301500 | 688480 | |
| Value of Common Equity | 2,927 | 1,684 | 1,186 | 3,173 | 8,581 | 3,225 | |
| (/) Shares Outstanding | 1,441.9 | 85.1 | 113.2 | 177.3 | 402.1 | 95.3 | |
| Implied Stock Price | 2.03 | 19.78 | 10.47 | 17.90 | 21.34 | 33.83 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.03 | 19.78 | 10.47 | 17.90 | 21.34 | 33.83 | |
| 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 | |