このページの読み込み中にエラーが発生したようです.
当社チームに通知しましたが、問題が続くようでしたらEメールサポートウィジェットを使ってご連絡ください。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 42.5x - 47.0x | 44.7x |
| Selected Fwd P/E Multiple | 16.4x - 18.1x | 17.3x |
| Fair Value | ¥5.84 - ¥6.45 | ¥6.14 |
| Upside | -26.7% - -19.0% | -22.8% |
| Benchmarks | - | Full Ticker |
| Wasu Media Holding Co.,Ltd | 15,600.0% | SZSE:000156 |
| Northern United Publishing & Media (Group) Company Limited | 60,199,900.0% | SHSE:601999 |
| Leo Group Co., Ltd. | 213,100.0% | SZSE:002131 |
| Easy Click Worldwide Network Technology Co., Ltd. | 30,117,100.0% | SZSE:301171 |
| Qingdao Citymedia Co,. Ltd. | 60,022,900.0% | SHSE:600229 |
| Hunan TV & Broadcast Intermediary Co., Ltd. | 91,700.0% | SZSE:000917 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 156 | 601999 | 2131 | 301171 | 600229 | 917 | |||
| SZSE:000156 | SHSE:601999 | SZSE:002131 | SZSE:301171 | SHSE:600229 | SZSE:000917 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -7.3% | -8.8% | NM- | 2.4% | 3.2% | 14.9% | ||
| 3Y CAGR | -16.2% | -9.8% | -25.6% | -2.6% | 18.6% | NM- | ||
| Latest Twelve Months | -22.5% | -10.2% | -117.2% | 20.1% | -18.3% | -23.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.4% | 4.2% | 6.3% | 9.9% | 12.9% | 3.3% | ||
| Prior Fiscal Year | 7.1% | 2.9% | -2.2% | 11.4% | 13.2% | 5.6% | ||
| Latest Fiscal Year | 5.7% | 4.6% | 9.6% | 10.1% | 15.1% | 4.5% | ||
| Latest Twelve Months | 5.7% | 3.9% | -1.5% | 10.0% | 10.6% | 4.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.2x | 39.5x | 86.7x | 45.4x | 12.6x | 34.1x | ||
| Price / LTM Sales | 1.7x | 1.4x | 1.2x | 5.5x | 1.7x | 3.0x | ||
| LTM P/E Ratio | 30.5x | 37.3x | -83.0x | 54.7x | 16.2x | 71.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -83.0x | 30.5x | 54.7x | |||||
| Historical LTM P/E Ratio | -154.5x | -7.9x | 37.9x | |||||
| Selected P/E Multiple | 42.5x | 44.7x | 47.0x | |||||
| (x) LTM Net Income | 157 | 157 | 157 | |||||
| (=) Equity Value | 6,662 | 7,012 | 7,363 | |||||
| (/) Shares Outstanding | 1,417.6 | 1,417.6 | 1,417.6 | |||||
| Implied Value Range | 4.70 | 4.95 | 5.19 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4.70 | 4.95 | 5.19 | 7.96 | ||||
| Upside / (Downside) | -41.0% | -37.9% | -34.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 156 | 601999 | 2131 | 301171 | 600229 | 917 | |
| Value of Common Equity | 16,261 | 3,460 | 24,610 | 12,647 | 4,605 | 11,284 | |
| (/) Shares Outstanding | 1,961.5 | 550.9 | 6,493.3 | 471.9 | 660.7 | 1,417.6 | |
| Implied Stock Price | 8.29 | 6.28 | 3.79 | 26.80 | 6.97 | 7.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.29 | 6.28 | 3.79 | 26.80 | 6.97 | 7.96 | |
| 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 | |