Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -250.3x - -276.6x | -263.5x |
| Selected Fwd P/E Multiple | 1,362.9x - 1,506.4x | 1,434.6x |
| Fair Value | HK$ 2.49 - HK$ 2.76 | HK$ 2.63 |
| Upside | -56.2% - -51.6% | -53.9% |
| Benchmarks | - | Full Ticker |
| Tonking New Energy Group Holdings Limited | 832,600.0% | SEHK:8326 |
| China Environmental Technology Holdings Limited | 64,600.0% | SEHK:646 |
| Enlight Renewable Energy Ltd | - | TASE:ENLT |
| Eden Inc. Berhad | - | KLSE:EDEN |
| Shivamshree Businesses Limited | 53,852,000.0% | BSE:538520 |
| Shandong Hi-Speed Holdings Group Limited | 41,200.0% | SEHK:412 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 8326 | 646 | ENLT | EDEN | 538520 | 412 | |||
| SEHK:8326 | SEHK:646 | TASE:ENLT | KLSE:EDEN | BSE:538520 | SEHK:412 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.0% | NM- | NM- | 67.5% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 58.0% | NM- | NM- | NM- | ||
| Latest Twelve Months | 203.9% | -17.4% | -37.7% | 473.9% | -319.8% | 2242.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.1% | -259.5% | 8.3% | 1.2% | -11.5% | -15.1% | ||
| Prior Fiscal Year | 4.0% | -65.1% | 27.7% | 15.7% | -73.3% | -10.9% | ||
| Latest Fiscal Year | 4.3% | -274.6% | 11.7% | 42.9% | -0.1% | 0.3% | ||
| Latest Twelve Months | 7.2% | -128.7% | 11.7% | 52.2% | -10.1% | -1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.0x | -20.2x | 17.2x | 4.3x | -12.5x | 22.4x | ||
| Price / LTM Sales | 0.2x | 2.9x | 5.1x | 0.5x | 1.5x | 6.2x | ||
| LTM P/E Ratio | 2.4x | -2.3x | 43.7x | 0.9x | -14.8x | -406.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -14.8x | 0.9x | 43.7x | |||||
| Historical LTM P/E Ratio | -406.3x | -55.2x | -8.9x | |||||
| Selected P/E Multiple | -250.3x | -263.5x | -276.6x | |||||
| (x) LTM Net Income | 354 | 354 | 354 | |||||
| (=) Equity Value | 0 | 0 | 0 | |||||
| (/) Shares Outstanding | 6,019.4 | 6,019.4 | 6,019.4 | |||||
| Implied Value Range | 0.00 | 0.00 | 0.00 | |||||
| FX Rate: HKD/HKD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.00 | 0.00 | 0.00 | 5.70 | ||||
| Upside / (Downside) | -100.0% | -100.0% | -100.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 8326 | 646 | ENLT | EDEN | 538520 | 412 | |
| Value of Common Equity | 190 | 79 | 1,918 | 81 | 91 | 34,311 | |
| (/) Shares Outstanding | 1,227.0 | 342.7 | 119.1 | 505.4 | 45.7 | 6,019.4 | |
| Implied Stock Price | 0.16 | 0.23 | 16.11 | 0.16 | 2.00 | 5.70 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.27 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.16 | 0.23 | 59.56 | 0.16 | 2.00 | 5.70 | |
| Trading Currency | HKD | HKD | ILS | MYR | INR | HKD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.27 | 1.00 | 1.00 | 1.00 | |