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 | 26.4x - 29.2x | 27.8x |
| Selected Fwd P/E Multiple | 17.4x - 19.3x | 18.4x |
| Fair Value | ¥54.86 - ¥60.63 | ¥57.74 |
| Upside | 24.6% - 37.8% | 31.2% |
| Benchmarks | - | Full Ticker |
| Ecovacs Robotics Co., Ltd. | 60,348,600.0% | SHSE:603486 |
| Minami Acoustics Limited | 30,138,300.0% | SZSE:301383 |
| GoldenHome Living Co., Ltd. | 60,318,000.0% | SHSE:603180 |
| Guangdong Hotata Technology Group Co.,Ltd. | 60,384,800.0% | SHSE:603848 |
| Edifier Technology Co., Ltd. | 235,100.0% | SZSE:002351 |
| Bear Electric Appliance Co.,Ltd. | 295,900.0% | SZSE:002959 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 603486 | 301383 | 603180 | 603848 | 2351 | 2959 | |||
| SHSE:603486 | SZSE:301383 | SHSE:603180 | SHSE:603848 | SZSE:002351 | SZSE:002959 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 4.8% | 53.8% | 6.8% | 4.7% | 51.0% | 19.1% | ||
| 3Y CAGR | -1.5% | 21.8% | -0.1% | 7.2% | 15.0% | 1.3% | ||
| Latest Twelve Months | -47.2% | 29.4% | -12.0% | -1.9% | 36.4% | -32.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.5% | 7.2% | 9.2% | 20.3% | 14.2% | 9.5% | ||
| Prior Fiscal Year | 11.1% | 5.9% | 7.8% | 15.8% | 11.1% | 9.4% | ||
| Latest Fiscal Year | 3.9% | 7.8% | 8.0% | 19.4% | 15.6% | 9.4% | ||
| Latest Twelve Months | 4.1% | 9.1% | 7.0% | 17.0% | 16.1% | 6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 39.8x | 43.5x | 8.3x | 16.7x | 21.9x | 12.4x | ||
| Price / LTM Sales | 2.5x | 3.9x | 0.8x | 3.5x | 4.5x | 1.5x | ||
| LTM P/E Ratio | 60.1x | 43.5x | 12.1x | 20.4x | 28.1x | 21.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.1x | 28.1x | 60.1x | |||||
| Historical LTM P/E Ratio | 17.5x | 33.8x | 41.9x | |||||
| Selected P/E Multiple | 26.4x | 27.8x | 29.2x | |||||
| (x) LTM Net Income | 310 | 310 | 310 | |||||
| (=) Equity Value | 8,180 | 8,611 | 9,041 | |||||
| (/) Shares Outstanding | 155.0 | 155.0 | 155.0 | |||||
| Implied Value Range | 52.77 | 55.55 | 58.33 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 52.77 | 55.55 | 58.33 | 44.01 | ||||
| Upside / (Downside) | 19.9% | 26.2% | 32.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 603486 | 301383 | 603180 | 603848 | 2351 | 2959 | |
| Value of Common Equity | 36,704 | 8,510 | 2,923 | 5,691 | 13,623 | 6,822 | |
| (/) Shares Outstanding | 575.3 | 162.9 | 152.6 | 403.9 | 884.0 | 155.0 | |
| Implied Stock Price | 63.80 | 52.25 | 19.15 | 14.09 | 15.41 | 44.01 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 63.80 | 52.25 | 19.15 | 14.09 | 15.41 | 44.01 | |
| 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 | |