Nine Dragons Paper (Holdings) Limited

주가

0.42 USD

적정가치

0.64 USD

Benchmarks	Ticker	Full Ticker
Shandong Chenming Paper Holdings Limited	181,200.0%	SEHK:1812
Clearwater Paper Corporation	-	NYSE:CLW
Lee & Man Paper Manufacturing Limited	231,400.0%	SEHK:2314
Yibin Paper Industry Co., Ltd.	60,079,300.0%	SHSE:600793
China Health Technology Group Holding Company Limited	106,900.0%	SEHK:1069
Nine Dragons Paper (Holdings) Limited	-	OTCPK:NDGP.F

Multiples Valuation: Price / Sales

주가

0.42 USD

적정가치

0.64 USD

상승 여력 있음

51.2%

Price / LTM Sales Multiple

Price / Fwd Sales Multiple

Fair Value

Benchmark Editor


Select Price / LTM Sales Ratio

	Benchmark Companies
	1812	CLW	2314	600793	1069	NDGP.F
	SEHK:1812	NYSE:CLW	SEHK:2314	SHSE:600793	SEHK:1069	OTCPK:NDGP.F
Historical Sales Growth
5Y CAGR	-1.6%	-4.7%	-0.9%	5.3%	-0.1%	1.7%
3Y CAGR	-4.7%	-7.9%	-7.2%	-3.6%	NM-	-1.1%
Latest Twelve Months	1.3%	21.8%	4.2%	-15.1%	9.1%	11.0%

Historical Net Income Profit Margin
5 Year Average Margin	2.4%	3.1%	8.2%	-2.4%	-184.4%	4.3%
Prior Fiscal Year	0.3%	4.3%	4.2%	1.3%	-18.4%	-4.2%
Latest Fiscal Year	-5.2%	-5.3%	5.1%	-4.7%	420.1%	1.3%
Latest Twelve Months	-4.9%	-5.3%	5.1%	-9.9%	6.0%	1.5%

Current Trading Multiples
EV / LTM EBITDA	12.5x	10.8x	23.3x	78.1x	-7.2x	11.0x
Price / LTM Sales	0.1x	0.3x	0.4x	1.9x	0.8x	0.2x
LTM P/E Ratio	-2.8x	-5.6x	7.3x	-19.3x	13.3x	15.7x


	Low	Mid	High

Benchmark LTM P/S Ratio	0.1x	0.4x	1.9x
Historical LTM P/S Ratio	0.2x	0.4x	0.7x

Selected Price / Sales Multiple	0.3x	0.4x	0.4x
(x) LTM Sales	62,350	62,350	62,350
(=) Equity Value	21,192	22,308	23,423
(/) Shares Outstanding	4,692.2	4,692.2	4,692.2
Implied Value Range	4.52	4.75	4.99
FX Rate: CNY/USD	7.3	7.3	7.3		Market Price
Implied Value Range (Trading Cur)	0.62	0.66	0.69		0.42
Upside / (Downside)	46.9%	54.6%	62.3%

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	1812	CLW	2314	600793	1069	NDGP.F

Value of Common Equity	2,823	410	9,363	2,804	46	14,430
(/) Shares Outstanding	4,657.5	16.2	4,295.0	176.9	859.2	4,692.2
Implied Stock Price	0.61	25.33	2.18	15.85	0.05	3.08
FX Conversion Rate to Trading Currency	0.93	1.00	1.00	1.00	0.93	7.25
Implied Stock Price (Trading Cur)	0.65	25.33	2.18	15.85	0.06	0.42

Trading Currency	HKD	USD	HKD	CNY	HKD	USD
FX Rate to Reporting Currency	0.93	1.00	1.00	1.00	0.93	7.25

로딩 에러