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 | -6.9x - -7.6x | -7.2x |
| Selected Fwd P/E Multiple | -8.5x - -9.4x | -9.0x |
| Fair Value | 16.51¥ - 18.25¥ | 17.38¥ |
| Upside | -2.2% - 8.1% | 2.9% |
| Benchmarks | - | Full Ticker |
| Acter Technology Integration Group Co., Ltd. | 60,316,300.0% | SHSE:603163 |
| Chengdu Road & Bridge Engineering CO.,LTD | 262,800.0% | SZSE:002628 |
| China Southern Power Grid Technology Co.,Ltd | 68,824,800.0% | SHSE:688248 |
| Bestway Marine & Energy Technology Co.,Ltd | 30,000,800.0% | SZSE:300008 |
| Zhejiang Reclaim Construction Group Co., Ltd. | 258,600.0% | SZSE:002586 |
| Beijing New Space Technology Co., Ltd. | 60,517,800.0% | SHSE:605178 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603163 | 2628 | 688248 | 300008 | 2586 | 605178 | |||
| SHSE:603163 | SZSE:002628 | SHSE:688248 | SZSE:300008 | SZSE:002586 | SHSE:605178 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.7% | -26.8% | 53.0% | NM- | NM- | NM- | ||
| 3Y CAGR | -1.9% | -62.0% | 36.7% | 58.4% | NM- | NM- | ||
| Latest Twelve Months | -15.8% | -151.1% | 29.8% | -39.2% | 75.8% | -4.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.2% | 1.8% | 11.2% | -9.5% | -22.4% | -36.4% | ||
| Prior Fiscal Year | 6.9% | 0.7% | 11.1% | 5.1% | -19.4% | -63.4% | ||
| Latest Fiscal Year | 5.8% | 0.4% | 12.1% | 2.8% | -6.4% | -102.2% | ||
| Latest Twelve Months | 5.8% | -3.7% | 12.1% | 2.5% | -6.0% | -93.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.3x | -29.9x | 36.0x | 60.4x | -40.1x | -8.1x | ||
| Price / LTM Sales | 1.3x | 3.8x | 6.1x | 3.3x | 1.4x | 7.1x | ||
| LTM P/E Ratio | 22.1x | -102.5x | 50.6x | 132.0x | -23.6x | -7.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -102.5x | 22.1x | 132.0x | |||||
| Historical LTM P/E Ratio | -13.0x | 5.0x | 45.5x | |||||
| Selected P/E Multiple | -6.9x | -7.2x | -7.6x | |||||
| (x) LTM Net Income | (220) | (220) | (220) | |||||
| (=) Equity Value | 1,508 | 1,587 | 1,667 | |||||
| (/) Shares Outstanding | 99.3 | 99.3 | 99.3 | |||||
| Implied Value Range | 15.19 | 15.99 | 16.79 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.19 | 15.99 | 16.79 | 16.89 | ||||
| Upside / (Downside) | -10.1% | -5.3% | -0.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603163 | 2628 | 688248 | 300008 | 2586 | 605178 | |
| Value of Common Equity | 2,568 | 3,233 | 18,409 | 11,353 | 3,318 | 1,676 | |
| (/) Shares Outstanding | 100.0 | 757.1 | 564.7 | 1,728.0 | 1,144.2 | 99.3 | |
| Implied Stock Price | 25.68 | 4.27 | 32.60 | 6.57 | 2.90 | 16.89 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 25.68 | 4.27 | 32.60 | 6.57 | 2.90 | 16.89 | |
| 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 | |