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 | -17.5x - -19.3x | -18.4x |
| Selected Fwd P/E Multiple | 36.7x - 40.6x | 38.6x |
| Fair Value | ¥7.80 - ¥8.62 | ¥8.21 |
| Upside | -16.9% - -8.1% | -12.5% |
| Benchmarks | - | Full Ticker |
| AsiaInfo Technologies Limited | 167,500.0% | SEHK:1675 |
| Shenzhen Tianyuan DIC Information Technology Co., Ltd. | 30,004,700.0% | SZSE:300047 |
| Beijing Thunisoft Co., Ltd. | 30,027,100.0% | SZSE:300271 |
| Beijing Baolande Software Corporation | 68,805,800.0% | SHSE:688058 |
| NSFOCUS Technologies Group Co., Ltd. | 30,036,900.0% | SZSE:300369 |
| Business-intelligence of Oriental Nations Corporation Ltd. | 30,016,600.0% | SZSE:300166 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1675 | 300047 | 300271 | 688058 | 300369 | 300166 | |||
| SEHK:1675 | SZSE:300047 | SZSE:300271 | SHSE:688058 | SZSE:300369 | SZSE:300166 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.9% | -27.6% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -11.5% | -16.7% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 2.2% | -18.1% | -21.0% | -496.2% | -223.9% | -32.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.2% | 1.9% | -20.3% | 8.7% | -4.0% | 3.0% | ||
| Prior Fiscal Year | 6.8% | 0.4% | -44.3% | 4.8% | 1.1% | -15.8% | ||
| Latest Fiscal Year | 8.2% | 0.3% | -74.0% | -20.3% | -58.1% | -16.2% | ||
| Latest Twelve Months | 8.2% | 0.3% | -73.8% | -20.3% | -44.6% | -19.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.7x | 28.2x | -5.8x | -31.7x | -6.8x | -18.9x | ||
| Price / LTM Sales | 1.0x | 0.9x | 3.0x | 7.0x | 3.0x | 4.4x | ||
| LTM P/E Ratio | 11.8x | 312.2x | -4.1x | -34.4x | -6.7x | -22.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -34.4x | -4.1x | 312.2x | |||||
| Historical LTM P/E Ratio | -30.2x | 26.4x | 46.3x | |||||
| Selected P/E Multiple | -17.5x | -18.4x | -19.3x | |||||
| (x) LTM Net Income | (475) | (475) | (475) | |||||
| (=) Equity Value | 8,314 | 8,752 | 9,189 | |||||
| (/) Shares Outstanding | 1,138.7 | 1,138.7 | 1,138.7 | |||||
| Implied Value Range | 7.30 | 7.69 | 8.07 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7.30 | 7.69 | 8.07 | 9.38 | ||||
| Upside / (Downside) | -22.2% | -18.1% | -14.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1675 | 300047 | 300271 | 688058 | 300369 | 300166 | |
| Value of Common Equity | 6,477 | 7,245 | 5,321 | 1,981 | 5,196 | 10,681 | |
| (/) Shares Outstanding | 936.6 | 637.7 | 807.5 | 75.4 | 799.3 | 1,138.7 | |
| Implied Stock Price | 6.91 | 11.36 | 6.59 | 26.28 | 6.50 | 9.38 | |
| FX Conversion Rate to Trading Currency | 0.95 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7.31 | 11.36 | 6.59 | 26.28 | 6.50 | 9.38 | |
| Trading Currency | HKD | CNY | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 0.95 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |