Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 36,0x - 39,8x | 37,9x |
| Selected Fwd EBIT Multiple | 29,1x - 32,2x | 30,6x |
| Fair Value | 16,73¥ - 19,29¥ | 18,01¥ |
| Upside | -35,4% - -25,6% | -30,5% |
| Benchmarks | Ticker | Full Ticker |
| Zhong Fu Tong Group Co., Ltd. | 300560 | SZSE:300560 |
| NOVA Technology Corporation Limited | 300921 | SZSE:300921 |
| China Telecom Corporation Limited | 601728 | SHSE:601728 |
| BizConf Telecom Co.,Ltd. | 300578 | SZSE:300578 |
| Hangzhou Huaxing Chuangye Communication Technology Co., Ltd. | 300025 | SZSE:300025 |
| China Bester Group Telecom Co., Ltd. | 603220 | SHSE:603220 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| 300560 | 300921 | 601728 | 300578 | 300025 | 603220 | ||
| SZSE:300560 | SZSE:300921 | SHSE:601728 | SZSE:300578 | SZSE:300025 | SHSE:603220 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | -27.3% | 8.1% | NM- | NM- | 2.0% | |
| 3Y CAGR | NM- | -46.7% | 11.5% | NM- | NM- | 50.9% | |
| Latest Twelve Months | -145.5% | 9965.6% | 18.2% | 34.9% | -0.9% | 67.1% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 7.6% | 8.6% | 7.7% | 5.4% | -5.4% | 6.5% | |
| Prior Fiscal Year | 5.6% | 7.2% | 7.2% | 3.1% | -2.0% | 5.1% | |
| Latest Fiscal Year | -0.6% | 2.0% | 8.2% | -9.9% | -4.1% | 6.3% | |
| Latest Twelve Months | -1.9% | 1.6% | 8.2% | -5.8% | -7.4% | 9.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.51x | 4.78x | 1.13x | 6.73x | 5.27x | 4.61x | |
| EV / LTM EBITDA | -158.0x | 86.6x | 4.6x | -317.2x | -151.8x | 40.4x | |
| EV / LTM EBIT | -132.1x | 305.4x | 13.7x | -115.2x | -70.7x | 48.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -132.1x | -70.7x | 305.4x | ||||
| Historical EV / LTM EBIT | 21.0x | 42.4x | 69.8x | ||||
| Selected EV / LTM EBIT | 36.0x | 37.9x | 39.8x | ||||
| (x) LTM EBIT | 294 | 294 | 294 | ||||
| (=) Implied Enterprise Value | 10,588 | 11,145 | 11,703 | ||||
| (-) Non-shareholder Claims * | (3,223) | (3,223) | (3,223) | ||||
| (=) Equity Value | 7,365 | 7,922 | 8,480 | ||||
| (/) Shares Outstanding | 428.9 | 428.9 | 428.9 | ||||
| Implied Value Range | 17.17 | 18.47 | 19.77 | ||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 17.17 | 18.47 | 19.77 | 25.91 | |||
| Upside / (Downside) | -33.7% | -28.7% | -23.7% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | 300560 | 300921 | 601728 | 300578 | 300025 | 603220 | |
| Enterprise Value | 2,952 | 2,996 | 628,249 | 3,104 | 3,663 | 14,335 | |
| (+) Cash & Short Term Investments | 711 | 627 | 102,009 | 498 | 113 | 359 | |
| (+) Investments & Other | 8 | 0 | 55,854 | 229 | 76 | 142 | |
| (-) Debt | (738) | (38) | (60,873) | (8) | (158) | (3,647) | |
| (-) Other Liabilities | (23) | 7 | (4,162) | 0 | (1) | (76) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 2,909 | 3,591 | 721,076 | 3,823 | 3,694 | 11,112 | |
| (/) Shares Outstanding | 229.7 | 130.3 | 91,507.1 | 198.3 | 508.8 | 428.9 | |
| Implied Stock Price | 12.66 | 27.57 | 7.88 | 19.28 | 7.26 | 25.91 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12.66 | 27.57 | 7.88 | 19.28 | 7.26 | 25.91 | |
| 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 | |