加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 8.1x - 9.0x | 8.6x |
| Selected Fwd P/E Multiple | 6.8x - 7.5x | 7.1x |
| Fair Value | 17.91HK$ - 19.79HK$ | 18.85HK$ |
| Upside | 10.6% - 22.2% | 16.4% |
| Benchmarks | - | Full Ticker |
| China Overseas Grand Oceans Group Limited | 8,100.0% | SEHK:81 |
| China Overseas Land & Investment Limited | 68,800.0% | SEHK:688 |
| China Resources Land Limited | 110,900.0% | SEHK:1109 |
| Yuexiu Services Group Limited | 662,600.0% | SEHK:6626 |
| China New Town Development Company Limited | 127,800.0% | SEHK:1278 |
| C&D International Investment Group Limited | 190,800.0% | SEHK:1908 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 81 | 688 | 1109 | 6626 | 1278 | 1908 | |||
| SEHK:81 | SEHK:688 | SEHK:1109 | SEHK:6626 | SEHK:1278 | SEHK:1908 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -22.1% | -7.5% | 5.3% | 31.0% | -14.2% | 19.9% | ||
| 3Y CAGR | -42.6% | -16.4% | 1.7% | -0.6% | -25.8% | 10.0% | ||
| Latest Twelve Months | -58.5% | 12.1% | -18.5% | -27.5% | -68.5% | -1.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.3% | 19.0% | 16.8% | 16.3% | 8.8% | 6.4% | ||
| Prior Fiscal Year | 4.1% | 12.9% | 13.6% | 15.1% | 37.3% | 3.2% | ||
| Latest Fiscal Year | 2.1% | 12.6% | 12.5% | 9.1% | 13.1% | 3.0% | ||
| Latest Twelve Months | 2.1% | 11.2% | 10.8% | 9.1% | 13.1% | 3.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 6.7x | 8.2x | 3.0x | 2.5x | 8.9x | ||
| Price / LTM Sales | 0.1x | 0.7x | 0.6x | 1.1x | 1.7x | 0.2x | ||
| LTM P/E Ratio | 6.5x | 6.3x | 6.7x | 11.7x | 12.9x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.3x | 6.7x | 12.9x | |||||
| Historical LTM P/E Ratio | 6.4x | 7.1x | 8.8x | |||||
| Selected P/E Multiple | 8.1x | 8.6x | 9.0x | |||||
| (x) LTM Net Income | 4,268 | 4,268 | 4,268 | |||||
| (=) Equity Value | 34,673 | 36,498 | 38,323 | |||||
| (/) Shares Outstanding | 2,017.2 | 2,017.2 | 2,017.2 | |||||
| Implied Value Range | 17.19 | 18.09 | 19.00 | |||||
| FX Rate: CNY/HKD | 0.9 | 0.9 | 0.9 | Market Price | ||||
| Implied Value Range (Trading Cur) | 18.41 | 19.38 | 20.35 | 16.20 | ||||
| Upside / (Downside) | 13.6% | 19.6% | 25.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 81 | 688 | 1109 | 6626 | 1278 | 1908 | |
| Value of Common Equity | 6,215 | 142,043 | 171,775 | 4,142 | 572 | 30,511 | |
| (/) Shares Outstanding | 3,559.4 | 10,944.9 | 7,130.9 | 1,509.0 | 9,726.2 | 2,017.2 | |
| Implied Stock Price | 1.75 | 12.98 | 24.09 | 2.74 | 0.06 | 15.13 | |
| FX Conversion Rate to Trading Currency | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | |
| Implied Stock Price (Trading Cur) | 1.87 | 13.90 | 25.80 | 2.94 | 0.06 | 16.20 | |
| Trading Currency | HKD | HKD | HKD | HKD | HKD | HKD | |
| FX Rate to Reporting Currency | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | |