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 | 88.2x - 97.5x | 92.8x |
| Selected Fwd P/E Multiple | 54.5x - 60.2x | 57.4x |
| Fair Value | ¥13.51 - ¥14.93 | ¥14.22 |
| Upside | -14.5% - -5.6% | -10.1% |
| Benchmarks | - | Full Ticker |
| ValueHD Corporation | 30,131,800.0% | SZSE:301318 |
| Broadex Technologies Co., Ltd. | 30,054,800.0% | SZSE:300548 |
| CIG Shanghai Co., Ltd. | 60,308,300.0% | SHSE:603083 |
| Shenzhen Sunway Communication Co., Ltd. | 30,013,600.0% | SZSE:300136 |
| BYD Electronic (International) Company Limited | 28,500.0% | SEHK:285 |
| Qingdao Eastsoft Communication Technology Co.,Ltd | 30,018,300.0% | SZSE:300183 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 301318 | 300548 | 603083 | 300136 | 285 | 300183 | |||
| SZSE:301318 | SZSE:300548 | SHSE:603083 | SZSE:300136 | SEHK:285 | SZSE:300183 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 19.5% | 56.1% | 50.3% | -8.3% | 21.7% | -19.5% | ||
| 3Y CAGR | -6.0% | -23.7% | 35.3% | 9.4% | 22.7% | -20.6% | ||
| Latest Twelve Months | 72.1% | 309.9% | 247.8% | 11.3% | 5.5% | 15.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 21.5% | 10.9% | 0.9% | 9.2% | 3.5% | 14.4% | ||
| Prior Fiscal Year | 16.8% | 4.9% | 3.1% | 6.9% | 3.1% | 6.2% | ||
| Latest Fiscal Year | 18.5% | 4.1% | 4.6% | 7.6% | 2.4% | 6.5% | ||
| Latest Twelve Months | 19.4% | 8.2% | 4.7% | 6.8% | 2.4% | 6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 26.3x | 36.7x | 48.5x | 23.1x | 7.0x | 86.5x | ||
| Price / LTM Sales | 5.6x | 6.9x | 2.6x | 2.4x | 0.4x | 6.9x | ||
| LTM P/E Ratio | 28.9x | 84.4x | 56.8x | 34.8x | 15.1x | 115.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 15.1x | 34.8x | 84.4x | |||||
| Historical LTM P/E Ratio | 35.8x | 50.5x | 113.2x | |||||
| Selected P/E Multiple | 88.2x | 92.8x | 97.5x | |||||
| (x) LTM Net Income | 63 | 63 | 63 | |||||
| (=) Equity Value | 5,591 | 5,886 | 6,180 | |||||
| (/) Shares Outstanding | 462.6 | 462.6 | 462.6 | |||||
| Implied Value Range | 12.09 | 12.72 | 13.36 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.09 | 12.72 | 13.36 | 15.81 | ||||
| Upside / (Downside) | -23.6% | -19.5% | -15.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 301318 | 300548 | 603083 | 300136 | 285 | 300183 | |
| Value of Common Equity | 4,179 | 13,656 | 9,778 | 20,459 | 64,445 | 7,314 | |
| (/) Shares Outstanding | 134.9 | 287.6 | 268.0 | 952.5 | 2,253.2 | 462.6 | |
| Implied Stock Price | 30.99 | 47.48 | 36.48 | 21.48 | 28.60 | 15.81 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | |
| Implied Stock Price (Trading Cur) | 30.99 | 47.48 | 36.48 | 21.48 | 31.15 | 15.81 | |
| Trading Currency | CNY | CNY | CNY | CNY | HKD | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.92 | 1.00 | |