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 | 31.8x - 35.1x | 33.4x |
| Selected Fwd P/E Multiple | 24.2x - 26.7x | 25.4x |
| Fair Value | ¥32.37 - ¥35.77 | ¥34.07 |
| Upside | -16.9% - -8.2% | -12.6% |
| Benchmarks | - | Full Ticker |
| Zhejiang Sanfer Electric Co., Ltd | 60,533,600.0% | SHSE:605336 |
| Ecovacs Robotics Co., Ltd. | 60,348,600.0% | SHSE:603486 |
| Xilinmen Furniture Co.,Ltd | 60,300,800.0% | SHSE:603008 |
| Guangdong Piano Customized Furniture Co., Ltd. | 285,300.0% | SZSE:002853 |
| Nanjing OLO Home Furnishing Co.,Ltd | 60,332,600.0% | SHSE:603326 |
| Minami Acoustics Limited | 30,138,300.0% | SZSE:301383 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 605336 | 603486 | 603008 | 2853 | 603326 | 301383 | |||
| SHSE:605336 | SHSE:603486 | SHSE:603008 | SZSE:002853 | SHSE:603326 | SZSE:301383 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.8% | 4.8% | NM- | -9.6% | 9.0% | 53.8% | ||
| 3Y CAGR | -0.8% | -1.5% | 11.0% | -24.1% | -10.6% | 21.8% | ||
| Latest Twelve Months | -53.2% | -47.2% | 73.2% | -68.6% | -58.1% | 29.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.1% | 8.5% | 6.1% | -1.3% | 6.5% | 7.2% | ||
| Prior Fiscal Year | 22.6% | 11.1% | 3.0% | 10.6% | 8.4% | 5.9% | ||
| Latest Fiscal Year | 22.8% | 3.9% | 4.9% | 6.5% | 9.2% | 7.8% | ||
| Latest Twelve Months | 18.2% | 4.1% | 4.8% | 3.1% | 5.5% | 9.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 29.8x | 28.0x | 10.1x | 31.3x | 17.5x | 31.6x | ||
| Price / LTM Sales | 6.5x | 1.8x | 0.7x | 2.4x | 1.9x | 3.0x | ||
| LTM P/E Ratio | 35.9x | 43.7x | 14.8x | 78.0x | 33.5x | 32.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 14.8x | 35.9x | 78.0x | |||||
| Historical LTM P/E Ratio | 50.3x | 50.3x | 50.3x | |||||
| Selected P/E Multiple | 31.8x | 33.4x | 35.1x | |||||
| (x) LTM Net Income | 194 | 194 | 194 | |||||
| (=) Equity Value | 6,168 | 6,493 | 6,818 | |||||
| (/) Shares Outstanding | 162.9 | 162.9 | 162.9 | |||||
| Implied Value Range | 37.87 | 39.87 | 41.86 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 37.87 | 39.87 | 41.86 | 38.97 | ||||
| Upside / (Downside) | -2.8% | 2.3% | 7.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 605336 | 603486 | 603008 | 2853 | 603326 | 301383 | |
| Value of Common Equity | 3,397 | 27,223 | 6,143 | 2,543 | 2,793 | 6,347 | |
| (/) Shares Outstanding | 183.4 | 575.3 | 379.0 | 182.9 | 322.8 | 162.9 | |
| Implied Stock Price | 18.52 | 47.32 | 16.21 | 13.90 | 8.65 | 38.97 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.52 | 47.32 | 16.21 | 13.90 | 8.65 | 38.97 | |
| Trading Currency | CNY | CNY | CNY | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |