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 Ps Multiple | 1.7x - 1.9x | 1.8x |
| Selected Fwd Ps Multiple | 1.3x - 1.4x | 1.4x |
| Fair Value | 23.85¥ - 26.36¥ | 25.11¥ |
| Upside | -8.6% - 1.0% | -3.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Xiamen King Long Motor Group Co., Ltd. | 60,068,600.0% | SHSE:600686 |
| Zhongtong Bus Holding Co.,LTD | 95,700.0% | SZSE:000957 |
| AB Volvo (publ) | - | LSE:0MHW |
| Contemporary Amperex Technology Co., Limited | 30,075,000.0% | SZSE:300750 |
| Sinotruk Jinan Truck Co.,Ltd | 95,100.0% | SZSE:000951 |
| Yutong Bus Co.,Ltd. | 60,006,600.0% | SHSE:600066 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 600686 | 957 | 0MHW | 300750 | 951 | 600066 | |||
| SHSE:600686 | SZSE:000957 | LSE:0MHW | SZSE:300750 | SZSE:000951 | SHSE:600066 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.2% | -6.9% | 4.0% | 51.2% | 0.8% | -3.2% | ||
| 3Y CAGR | 11.6% | -1.3% | 12.3% | 40.6% | -11.1% | 7.6% | ||
| Latest Twelve Months | -9.5% | 9.9% | -4.6% | -9.7% | 20.9% | 16.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.9% | 0.0% | 8.0% | 11.9% | 3.2% | 4.7% | ||
| Prior Fiscal Year | -2.1% | 1.9% | 9.0% | 11.0% | 0.7% | 3.5% | ||
| Latest Fiscal Year | 0.4% | 1.6% | 9.6% | 14.0% | 2.6% | 6.7% | ||
| Latest Twelve Months | 0.5% | 3.4% | 9.6% | 14.0% | 3.0% | 9.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 57.4x | 13.3x | 10.5x | 10.8x | 4.0x | 11.5x | ||
| Price / LTM Sales | 0.5x | 1.1x | 1.2x | 3.1x | 0.5x | 1.8x | ||
| LTM P/E Ratio | 105.9x | 33.6x | 12.5x | 22.4x | 17.0x | 18.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.1x | 3.1x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.0x | 1.6x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) LTM Sales | 32,166 | 32,166 | 32,166 | |||||
| (=) Equity Value | 54,010 | 56,852 | 59,695 | |||||
| (/) Shares Outstanding | 2,213.9 | 2,213.9 | 2,213.9 | |||||
| Implied Value Range | 24.40 | 25.68 | 26.96 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 24.40 | 25.68 | 26.96 | 26.09 | ||||
| Upside / (Downside) | -6.5% | -1.6% | 3.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 600686 | 957 | 0MHW | 300750 | 951 | 600066 | |
| Value of Common Equity | 10,153 | 6,415 | 629,324 | 1,127,212 | 22,608 | 57,762 | |
| (/) Shares Outstanding | 717.0 | 592.9 | 2,033.5 | 4,387.4 | 1,169.0 | 2,213.9 | |
| Implied Stock Price | 14.16 | 10.82 | 309.49 | 256.92 | 19.34 | 26.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14.16 | 10.82 | 309.49 | 256.92 | 19.34 | 26.09 | |
| Trading Currency | CNY | CNY | SEK | CNY | CNY | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |