이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | -56.1x - -62.0x | -59.1x |
| Selected Fwd EBIT Multiple | 15.2x - 16.8x | 16.0x |
| Fair Value | ¥20.92 - ¥23.12 | ¥22.02 |
| Upside | 55.5% - 71.9% | 63.7% |
| Benchmarks | Ticker | Full Ticker |
| Beijing New Space Technology Co., Ltd. | 605178 | SHSE:605178 |
| Zhejiang Reclaim Construction Group Co., Ltd. | 2586 | SZSE:002586 |
| Sinosteel Engineering & Technology Co., Ltd. | 928 | SZSE:000928 |
| China Haisum Engineering Co., Ltd. | 2116 | SZSE:002116 |
| Shenzhen Zhongzhuang Construction Group Co.,Ltd | 2822 | SZSE:002822 |
| CSSC Science& Technology Co., Ltd | 600072 | SHSE:600072 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 605178 | 2586 | 928 | 2116 | 2822 | 600072 | ||
| SHSE:605178 | SZSE:002586 | SZSE:000928 | SZSE:002116 | SZSE:002822 | SHSE:600072 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | 8.7% | 83.5% | NM- | NM- | |
| 3Y CAGR | NM- | NM- | 24.0% | 30.2% | NM- | NM- | |
| Latest Twelve Months | 10.5% | 66.9% | 6.4% | 29.4% | -4101.5% | -249.5% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -38.7% | -1.1% | 4.8% | 2.6% | -0.4% | 0.7% | |
| Prior Fiscal Year | -70.3% | -7.6% | 3.9% | 4.4% | 3.1% | 3.8% | |
| Latest Fiscal Year | -105.0% | -4.3% | 6.3% | 5.5% | -12.6% | -0.2% | |
| Latest Twelve Months | -89.4% | -4.6% | 6.3% | 5.5% | -34.6% | -4.8% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 6.87x | 1.32x | 0.36x | 0.25x | 1.57x | 3.17x | |
| EV / LTM EBITDA | -8.1x | -40.1x | 5.6x | 4.3x | -4.9x | 334.1x | |
| EV / LTM EBIT | -7.7x | -29.0x | 5.7x | 4.5x | -4.5x | -66.0x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -29.0x | -4.5x | 5.7x | ||||
| Historical EV / LTM EBIT | -115.8x | 103.0x | 731.4x | ||||
| Selected EV / LTM EBIT | -56.1x | -59.1x | -62.0x | ||||
| (x) LTM EBIT | (553) | (553) | (553) | ||||
| (=) Implied Enterprise Value | 31,017 | 32,649 | 34,282 | ||||
| (-) Non-shareholder Claims * | 0 | 0 | 0 | ||||
| (=) Equity Value | 31,017 | 32,649 | 34,282 | ||||
| (/) Shares Outstanding | 1,506.5 | 1,506.5 | 1,506.5 | ||||
| Implied Value Range | 20.59 | 21.67 | 22.76 | ||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 20.59 | 21.67 | 22.76 | 13.45 | |||
| Upside / (Downside) | 53.1% | 61.1% | 69.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 605178 | 2586 | 928 | 2116 | 2822 | 600072 | |
| Enterprise Value | 1,615 | 3,130 | 6,008 | 1,700 | 4,989 | 20,263 | |
| (+) Cash & Short Term Investments | 193 | 1,093 | 4,946 | 3,068 | 212 | 0 | |
| (+) Investments & Other | 43 | 124 | 0 | 0 | 82 | 0 | |
| (-) Debt | (120) | (996) | (969) | (27) | (2,632) | 0 | |
| (-) Other Liabilities | (54) | (32) | 0 | 0 | (19) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 1,676 | 3,318 | 9,985 | 4,741 | 2,633 | 20,263 | |
| (/) Shares Outstanding | 99.3 | 1,144.2 | 1,434.6 | 455.5 | 733.4 | 1,506.5 | |
| Implied Stock Price | 16.89 | 2.90 | 6.96 | 10.41 | 3.59 | 13.45 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16.89 | 2.90 | 6.96 | 10.41 | 3.59 | 13.45 | |
| 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 | |