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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 1.0x - 1.5x | 1.1x |
| Fair Value | ¥8.56 - ¥9.46 | ¥9.01 |
| Upside | 3.3% - 14.1% | 8.7% |
| Benchmarks | - | Full Ticker |
| Northern United Publishing & Media (Group) Company Limited | 60,199,900.0% | SHSE:601999 |
| Leo Group Co., Ltd. | 213,100.0% | SZSE:002131 |
| Zhejiang Huamei Holding CO., LTD. | 60,700.0% | SZSE:000607 |
| Hangzhou Onechance Tech Crop. | 30,079,200.0% | SZSE:300792 |
| Zhejiang Publishing & Media Co., Ltd. | 60,192,100.0% | SHSE:601921 |
| Wasu Media Holding Co.,Ltd | 15,600.0% | SZSE:000156 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 601999 | 2131 | 607 | 300792 | 601921 | 156 | |||
| SHSE:601999 | SZSE:002131 | SZSE:000607 | SZSE:300792 | SHSE:601921 | SZSE:000156 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -8.8% | NM- | -3.2% | -7.9% | 7.6% | -7.3% | ||
| 3Y CAGR | -9.8% | -25.6% | NM- | -29.7% | 9.5% | -16.2% | ||
| Latest Twelve Months | -10.2% | -117.2% | -26.2% | -39.4% | -26.9% | -22.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 6.3% | -0.3% | 18.8% | 11.8% | 9.4% | ||
| Prior Fiscal Year | 2.9% | -2.2% | 4.7% | 11.7% | 12.0% | 7.1% | ||
| Latest Fiscal Year | 4.6% | 9.6% | 5.0% | 8.4% | 12.9% | 5.7% | ||
| Latest Twelve Months | 3.9% | -1.5% | 3.5% | 7.0% | 9.9% | 5.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.8% | 9.7% | -0.7% | 14.2% | 11.5% | 5.8% | ||
| Prior Fiscal Year | 3.1% | -3.8% | 5.5% | 6.7% | 11.4% | 4.7% | ||
| Latest Twelve Months | 3.7% | -2.2% | 3.4% | 3.1% | 8.4% | 3.6% | ||
| Next Fiscal Year | 3.3% | 79.3% | 20.6% | 5.0% | 6.2% | 4.0% | ||
| Two Fiscal Years Forward | 3.2% | 44.5% | 17.4% | 5.2% | 6.8% | 3.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 1.2x | 2.6x | 4.7x | 1.6x | 1.7x | ||
| Price / LTM EPS | 37.3x | -83.0x | 74.3x | 67.7x | 16.2x | 30.5x | ||
| Price / Book | 1.4x | 1.9x | 2.5x | 2.1x | 1.4x | 1.1x | ||
| Price / Fwd Book | 1.3x | 0.8x | 2.0x | 2.1x | 1.3x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.4x | 1.9x | 2.5x | |||||
| Historical P/B Ratio | 1.0x | 1.1x | 1.5x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 14,938 | 14,938 | 14,938 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 601999 | 2131 | 607 | 300792 | 601921 | 156 | |
| Value of Common Equity | 3,460 | 24,610 | 4,061 | 6,021 | 17,489 | 16,261 | |
| (/) Shares Outstanding | 550.9 | 6,493.3 | 1,017.7 | 235.5 | 2,222.2 | 1,961.5 | |
| Implied Stock Price | 6.28 | 3.79 | 3.99 | 25.57 | 7.87 | 8.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6.28 | 3.79 | 3.99 | 25.57 | 7.87 | 8.29 | |
| 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 | |