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 | -15.0x - -16.6x | -15.8x |
| Selected Fwd P/E Multiple | -34.7x - -38.3x | -36.5x |
| Fair Value | ¥3.80 - ¥4.20 | ¥4 |
| Upside | -30.1% - -22.7% | -26.4% |
| Benchmarks | - | Full Ticker |
| Xinte Energy Co., Ltd. | 179,900.0% | SEHK:1799 |
| Shenzhen Minkave Technology Co., Ltd. | 30,050,600.0% | SZSE:300506 |
| Zhongshen Jianye Holding Limited | 250,300.0% | SEHK:2503 |
| Zhejiang Reclaim Construction Group Co., Ltd. | 258,600.0% | SZSE:002586 |
| Chengdu Road & Bridge Engineering CO.,LTD | 262,800.0% | SZSE:002628 |
| Jiangsu Huasheng Tianlong Photoelectric Co.,Ltd. | 30,002,900.0% | SZSE:300029 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1799 | 300506 | 2503 | 2586 | 2628 | 300029 | |||
| SEHK:1799 | SZSE:300506 | SEHK:2503 | SZSE:002586 | SZSE:002628 | SZSE:300029 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -58.9% | NM- | NM- | NM- | ||
| Latest Twelve Months | -189.9% | 58.3% | -93.9% | 54.6% | -2449.6% | -836.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.4% | -457.8% | 1.7% | -17.9% | 0.5% | -122.9% | ||
| Prior Fiscal Year | 14.1% | -464.0% | 2.1% | -6.4% | 0.4% | -2.3% | ||
| Latest Fiscal Year | -18.4% | -112.0% | 0.3% | -6.1% | -11.4% | -16.9% | ||
| Latest Twelve Months | -18.4% | -134.4% | 0.3% | -3.5% | -12.0% | -34.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.0x | -21.8x | 29.4x | 73.9x | -31.9x | -35.2x | ||
| Price / LTM Sales | 0.3x | 23.1x | 0.6x | 1.4x | 4.4x | 9.8x | ||
| LTM P/E Ratio | -1.6x | -17.2x | 223.4x | -40.9x | -37.2x | -28.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -40.9x | -17.2x | 223.4x | |||||
| Historical LTM P/E Ratio | -168.8x | -34.9x | 24.8x | |||||
| Selected P/E Multiple | -15.0x | -15.8x | -16.6x | |||||
| (x) LTM Net Income | (38) | (38) | (38) | |||||
| (=) Equity Value | 576 | 607 | 637 | |||||
| (/) Shares Outstanding | 200.5 | 200.5 | 200.5 | |||||
| Implied Value Range | 2.87 | 3.02 | 3.18 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.87 | 3.02 | 3.18 | 5.43 | ||||
| Upside / (Downside) | -47.1% | -44.3% | -41.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1799 | 300506 | 2503 | 2586 | 2628 | 300029 | |
| Value of Common Equity | 6,310 | 2,727 | 435 | 3,478 | 3,407 | 1,089 | |
| (/) Shares Outstanding | 1,430.0 | 695.6 | 617.8 | 1,144.2 | 757.1 | 200.5 | |
| Implied Stock Price | 4.41 | 3.92 | 0.70 | 3.04 | 4.50 | 5.43 | |
| FX Conversion Rate to Trading Currency | 0.91 | 1.00 | 0.91 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4.83 | 3.92 | 0.77 | 3.04 | 4.50 | 5.43 | |
| Trading Currency | HKD | CNY | HKD | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 0.91 | 1.00 | 0.91 | 1.00 | 1.00 | 1.00 | |