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 | 2.8x - 3.1x | 3.0x |
| Historical Pb Multiple | 3.0x - 5.8x | 5.3x |
| Fair Value | ¥11.38 - ¥12.58 | ¥11.98 |
| Upside | 18.6% - 31.0% | 24.8% |
| Benchmarks | - | Full Ticker |
| Kingfa Sci. & Tech. Co., Ltd. | 60,014,300.0% | SHSE:600143 |
| Celanese Corporation | - | NYSE:CE |
| LyondellBasell Industries N.V. | - | NYSE:LYB |
| Trinseo PLC | - | NYSE:TSE |
| Baotou Dongbao Bio-Tech Co.,Ltd | 30,023,900.0% | SZSE:300239 |
| Shanghai Pret Composites Co., Ltd. | 232,400.0% | SZSE:002324 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600143 | CE | LYB | TSE | 300239 | 2324 | |||
| SHSE:600143 | NYSE:CE | NYSE:LYB | NYSE:TSE | SZSE:300239 | SZSE:002324 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -12.7% | NM- | -16.8% | NM- | 28.7% | 45.3% | ||
| 3Y CAGR | -59.0% | NM- | -37.8% | NM- | 86.6% | 5.8% | ||
| Latest Twelve Months | -59.5% | -176.9% | -36.1% | 50.3% | -22.3% | -39.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 18.8% | 7.4% | -4.9% | 8.7% | 4.6% | ||
| Prior Fiscal Year | 4.9% | 18.0% | 5.1% | -19.1% | 11.6% | 3.0% | ||
| Latest Fiscal Year | 0.7% | -14.7% | 3.3% | -9.9% | 12.3% | 5.4% | ||
| Latest Twelve Months | 1.0% | -14.7% | 3.3% | -9.9% | 10.4% | 3.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.4% | 38.7% | 29.2% | -293.4% | 4.8% | 8.9% | ||
| Prior Fiscal Year | 12.6% | 30.9% | 16.5% | -333.7% | 7.4% | 7.4% | ||
| Latest Twelve Months | 3.0% | -24.7% | 10.6% | NM | 5.4% | 6.3% | ||
| Next Fiscal Year | 18.6% | 11.3% | 15.2% | 20.0% | 6.0% | 8.1% | ||
| Two Fiscal Years Forward | 25.1% | 14.5% | 20.7% | 9.6% | 5.8% | 12.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 0.6x | 0.6x | 0.0x | 3.7x | 1.3x | ||
| Price / LTM EPS | 54.9x | -4.1x | 16.9x | -0.4x | 35.3x | 38.1x | ||
| Price / Book | 1.6x | 1.2x | 1.8x | -0.2x | 1.9x | 2.4x | ||
| Price / Fwd Book | 1.6x | 1.1x | 1.8x | -0.2x | 1.9x | 2.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.2x | 1.6x | 1.9x | |||||
| Historical P/B Ratio | 3.0x | 5.3x | 5.8x | |||||
| Selected P/B Multiple | 2.8x | 3.0x | 3.1x | |||||
| (x) Book Value | 4,403 | 4,403 | 4,403 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600143 | CE | LYB | TSE | 300239 | 2324 | |
| Value of Common Equity | 28,572 | 6,222 | 22,654 | 134 | 3,241 | 10,545 | |
| (/) Shares Outstanding | 2,583.4 | 111.8 | 323.4 | 35.5 | 593.6 | 1,098.5 | |
| Implied Stock Price | 11.06 | 55.68 | 70.04 | 3.78 | 5.46 | 9.60 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11.06 | 55.68 | 70.04 | 3.78 | 5.46 | 9.60 | |
| Trading Currency | CNY | USD | USD | USD | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |