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 Ps Multiple | 14.2x - 15.7x | 14.9x |
| Selected Fwd Ps Multiple | 6.9x - 7.6x | 7.3x |
| Fair Value | ¥62.06 - ¥68.60 | ¥65.33 |
| Upside | -19.7% - -11.2% | -15.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Integrity Technology Group Inc. | 68,824,400.0% | SHSE:688244 |
| Hangzhou Hopechart IoT Technology Co.,Ltd | 68,828,800.0% | SHSE:688288 |
| Shandong Cvicse Middleware Co.,Ltd. | 68,869,500.0% | SHSE:688695 |
| Kingdee International Software Group Company Limited | 26,800.0% | SEHK:268 |
| GuoChuang Software Co.,Ltd. | 30,052,000.0% | SZSE:300520 |
| Shanghai Suochen Information Technology Co.,Ltd. | 68,850,700.0% | SHSE:688507 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 688244 | 688288 | 688695 | 268 | 300520 | 688507 | |||
| SHSE:688244 | SHSE:688288 | SHSE:688695 | SEHK:268 | SZSE:300520 | SHSE:688507 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 16.9% | 10.8% | 23.0% | 13.5% | 20.7% | 26.7% | ||
| 3Y CAGR | 3.6% | 8.8% | 17.4% | 14.4% | 18.5% | 25.3% | ||
| Latest Twelve Months | -10.0% | 27.7% | 8.0% | 10.2% | -37.2% | 11.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.4% | -5.9% | 34.2% | -6.2% | -1.2% | 16.7% | ||
| Prior Fiscal Year | 7.9% | -17.5% | 37.1% | -3.7% | -2.4% | 17.9% | ||
| Latest Fiscal Year | 2.4% | -0.7% | 19.9% | -2.3% | -15.1% | 10.9% | ||
| Latest Twelve Months | 2.4% | -0.7% | 19.9% | -2.3% | -27.7% | 10.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 569.4x | 215.1x | 32.0x | -239.6x | -28.9x | 238.1x | ||
| Price / LTM Sales | 10.3x | 6.6x | 12.5x | 6.6x | 3.4x | 17.2x | ||
| LTM P/E Ratio | 427.8x | -993.3x | 62.6x | -288.6x | -12.2x | 140.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 3.4x | 6.6x | 12.5x | |||||
| Historical LTM P/S Ratio | 13.8x | 21.7x | 29.7x | |||||
| Selected Price / Sales Multiple | 14.2x | 14.9x | 15.7x | |||||
| (x) LTM Sales | 386 | 386 | 386 | |||||
| (=) Equity Value | 5,466 | 5,753 | 6,041 | |||||
| (/) Shares Outstanding | 88.4 | 88.4 | 88.4 | |||||
| Implied Value Range | 61.82 | 65.07 | 68.32 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 61.82 | 65.07 | 68.32 | 77.25 | ||||
| Upside / (Downside) | -20.0% | -15.8% | -11.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 688244 | 688288 | 688695 | 268 | 300520 | 688507 | |
| Value of Common Equity | 3,761 | 3,461 | 2,456 | 41,013 | 5,988 | 6,830 | |
| (/) Shares Outstanding | 101.5 | 99.4 | 85.1 | 3,546.8 | 289.5 | 88.4 | |
| Implied Stock Price | 37.05 | 34.81 | 28.88 | 11.56 | 20.68 | 77.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.94 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 37.05 | 34.81 | 28.88 | 12.34 | 20.68 | 77.25 | |
| 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 | |