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 | 27.7x - 30.6x | 29.2x |
| Selected Fwd P/E Multiple | 30.7x - 33.9x | 32.3x |
| Fair Value | ¥3.66 - ¥4.05 | ¥3.86 |
| Upside | -10.0% - -0.5% | -5.2% |
| Benchmarks | - | Full Ticker |
| Financial Street Property Co., Limited | 150,200.0% | SEHK:1502 |
| Dowell Service Group Co. Limited | 235,200.0% | SEHK:2352 |
| Zhong Ao Home Group Limited | 153,800.0% | SEHK:1538 |
| Xinyuan Property Management Service (Cayman) Ltd. | 189,500.0% | SEHK:1895 |
| Lushang Life Services Co., Ltd. | 237,600.0% | SEHK:2376 |
| DongGuan Winnerway Industry Zone LTD. | 57,300.0% | SZSE:000573 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1502 | 2352 | 1538 | 1895 | 2376 | 573 | |||
| SEHK:1502 | SEHK:2352 | SEHK:1538 | SEHK:1895 | SEHK:2376 | SZSE:000573 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.0% | NM- | -3.9% | 1.8% | 9.3% | 4.9% | ||
| 3Y CAGR | -5.5% | NM- | -5.8% | -9.9% | -15.9% | NM- | ||
| Latest Twelve Months | -9.4% | -452.6% | 11.0% | 209.5% | 14.4% | 230.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.0% | 5.1% | 6.5% | 1.2% | 10.5% | 2.6% | ||
| Prior Fiscal Year | 8.5% | 1.3% | 4.7% | 3.8% | 6.3% | 4.4% | ||
| Latest Fiscal Year | 6.6% | -4.4% | 5.0% | 10.0% | 7.4% | 18.8% | ||
| Latest Twelve Months | 6.6% | -4.4% | 5.0% | 10.0% | 7.4% | 19.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -4.5x | -6.5x | -1.2x | 0.8x | -4.3x | -92.5x | ||
| Price / LTM Sales | 0.4x | 0.3x | 0.1x | 0.4x | 0.3x | 5.2x | ||
| LTM P/E Ratio | 6.0x | -6.9x | 2.6x | 3.9x | 4.2x | 27.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.9x | 3.9x | 6.0x | |||||
| Historical LTM P/E Ratio | -29.4x | 8.5x | 80.5x | |||||
| Selected P/E Multiple | 27.7x | 29.2x | 30.6x | |||||
| (x) LTM Net Income | 96 | 96 | 96 | |||||
| (=) Equity Value | 2,652 | 2,791 | 2,931 | |||||
| (/) Shares Outstanding | 638.3 | 638.3 | 638.3 | |||||
| Implied Value Range | 4.15 | 4.37 | 4.59 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.15 | 4.37 | 4.59 | 4.07 | ||||
| Upside / (Downside) | 2.1% | 7.4% | 12.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1502 | 2352 | 1538 | 1895 | 2376 | 573 | |
| Value of Common Equity | 699 | 458 | 233 | 335 | 188 | 2,598 | |
| (/) Shares Outstanding | 373.5 | 67.0 | 854.6 | 593.0 | 133.3 | 638.3 | |
| Implied Stock Price | 1.87 | 6.84 | 0.27 | 0.56 | 1.41 | 4.07 | |
| FX Conversion Rate to Trading Currency | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.99 | 7.27 | 0.29 | 0.60 | 1.50 | 4.07 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | CNY | |
| FX Rate to Reporting Currency | 0.94 | 0.94 | 0.94 | 0.94 | 0.94 | 1.00 | |