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 | -9.9x - -10.9x | -10.4x |
| Selected Fwd P/E Multiple | 37.8x - 41.8x | 39.8x |
| Fair Value | ¥4.02 - ¥4.45 | ¥4.24 |
| Upside | 2.4% - 13.2% | 7.8% |
| Benchmarks | - | Full Ticker |
| Weimob Inc. | 201,300.0% | SEHK:2013 |
| Beisen Holding Limited | 966,900.0% | SEHK:9669 |
| Toyou Feiji Electronics Co., Ltd. | 30,030,200.0% | SZSE:300302 |
| Fujian Foxit Software Development Joint Stock Co., Ltd. | 68,809,500.0% | SHSE:688095 |
| Pinming Technology Co., Ltd. | 68,810,900.0% | SHSE:688109 |
| YLZ Information Technology Co.,Ltd | 30,009,600.0% | SZSE:300096 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2013 | 9669 | 300302 | 688095 | 688109 | 300096 | |||
| SEHK:2013 | SEHK:9669 | SZSE:300302 | SHSE:688095 | SHSE:688109 | SZSE:300096 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -19.1% | -15.8% | 20.4% | ||
| 3Y CAGR | NM- | NM- | NM- | -17.8% | -20.5% | 47.8% | ||
| Latest Twelve Months | -128.0% | 95.5% | -47.6% | 133.7% | 157.2% | -1400.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -59.6% | -313.1% | -12.6% | 5.3% | 5.9% | -13.4% | ||
| Prior Fiscal Year | -34.0% | -346.1% | -54.2% | -14.9% | 2.9% | -59.3% | ||
| Latest Fiscal Year | -129.1% | -375.4% | -76.9% | 3.6% | 7.0% | 4.6% | ||
| Latest Twelve Months | -129.1% | -28.0% | -76.9% | 4.1% | 9.3% | -24.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -5.5x | -11.5x | 568.3x | NA | -654.2x | -20.7x | ||
| Price / LTM Sales | 4.3x | 4.5x | 18.3x | 8.0x | 4.9x | 2.6x | ||
| LTM P/E Ratio | -3.3x | -16.1x | -23.8x | 195.6x | 52.4x | -10.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -23.8x | -3.3x | 195.6x | |||||
| Historical LTM P/E Ratio | -276.7x | -72.4x | 126.6x | |||||
| Selected P/E Multiple | -9.9x | -10.4x | -10.9x | |||||
| (x) LTM Net Income | (159) | (159) | (159) | |||||
| (=) Equity Value | 1,570 | 1,652 | 1,735 | |||||
| (/) Shares Outstanding | 430.0 | 430.0 | 430.0 | |||||
| Implied Value Range | 3.65 | 3.84 | 4.03 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3.65 | 3.84 | 4.03 | 3.93 | ||||
| Upside / (Downside) | -7.1% | -2.2% | 2.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2013 | 9669 | 300302 | 688095 | 688109 | 300096 | |
| Value of Common Equity | 5,699 | 3,950 | 6,676 | 5,949 | 2,214 | 1,690 | |
| (/) Shares Outstanding | 3,615.9 | 699.4 | 479.3 | 89.2 | 77.5 | 430.0 | |
| Implied Stock Price | 1.58 | 5.65 | 13.93 | 66.70 | 28.55 | 3.93 | |
| FX Conversion Rate to Trading Currency | 0.94 | 0.94 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.68 | 6.02 | 13.93 | 66.70 | 28.55 | 3.93 | |
| Trading Currency | HKD | HKD | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 0.94 | 0.94 | 1.00 | 1.00 | 1.00 | 1.00 | |