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 Pb Multiple | 1.0x - 1.1x | 1.0x |
| Historical Pb Multiple | 0.8x - 1.1x | 0.8x |
| Fair Value | ¥10.12 - ¥11.19 | ¥10.65 |
| Upside | -21.4% - -13.1% | -17.3% |
| Benchmarks | - | Full Ticker |
| Chengdu Expressway Co., Ltd. | 178,500.0% | SEHK:1785 |
| Guangdong Provincial Expressway Development Co., Ltd. | 20,042,900.0% | SZSE:200429 |
| Qilu Expressway Company Limited | 157,600.0% | SEHK:1576 |
| Rizhao Port Jurong Co., Ltd. | 611,700.0% | SEHK:6117 |
| TangShan Port Group Co.,Ltd | 60,100,000.0% | SHSE:601000 |
| China Merchants Expressway Network & Technology Holdings Co.,Ltd. | 196,500.0% | SZSE:001965 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1785 | 200429 | 1576 | 6117 | 601000 | 1965 | |||
| SEHK:1785 | SZSE:200429 | SEHK:1576 | SEHK:6117 | SHSE:601000 | SZSE:001965 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.3% | 1.2% | 5.2% | 7.9% | 3.6% | 11.6% | ||
| 3Y CAGR | 21.9% | -2.8% | -5.4% | 13.0% | 1.5% | 44.9% | ||
| Latest Twelve Months | 7.0% | -4.4% | -30.1% | 1.6% | -1.3% | 17.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 22.1% | 43.2% | 30.0% | 24.7% | 30.6% | 58.1% | ||
| Prior Fiscal Year | 18.9% | 33.5% | 26.7% | 24.1% | 30.1% | 58.6% | ||
| Latest Fiscal Year | 21.4% | 34.2% | 9.4% | 26.4% | 32.9% | 69.5% | ||
| Latest Twelve Months | 20.9% | 34.2% | 7.0% | 25.7% | 33.3% | 53.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 14.0% | 15.5% | 16.5% | 7.5% | 10.3% | 8.2% | ||
| Prior Fiscal Year | 12.7% | 17.3% | 17.4% | 8.1% | 9.0% | 8.2% | ||
| Latest Twelve Months | 13.5% | 15.4% | 8.2% | 7.9% | 9.4% | 9.9% | ||
| Next Fiscal Year | 10.4% | 16.3% | 36.3% | 7.3% | 10.9% | 8.0% | ||
| Two Fiscal Years Forward | 10.7% | 14.9% | 41.3% | 6.9% | 10.7% | 8.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 5.8x | 0.7x | 1.4x | 4.4x | 7.2x | ||
| Price / LTM EPS | 6.0x | 17.0x | 9.4x | 5.3x | 13.1x | 13.4x | ||
| Price / Book | 0.8x | 2.5x | 0.8x | 0.4x | 1.2x | 1.3x | ||
| Price / Fwd Book | 0.8x | 2.3x | 0.5x | 0.4x | 1.2x | 1.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.8x | 2.5x | |||||
| Historical P/B Ratio | 0.8x | 0.8x | 1.1x | |||||
| Selected P/B Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) Book Value | 69,692 | 69,692 | 69,692 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1785 | 200429 | 1576 | 6117 | 601000 | 1965 | |
| Value of Common Equity | 3,583 | 25,165 | 4,439 | 1,146 | 24,830 | 87,846 | |
| (/) Shares Outstanding | 1,656.1 | 3,424.5 | 2,000.0 | 1,660.0 | 5,925.9 | 6,820.3 | |
| Implied Stock Price | 2.16 | 7.35 | 2.22 | 0.69 | 4.19 | 12.88 | |
| FX Conversion Rate to Trading Currency | 0.93 | 0.93 | 0.93 | 0.93 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2.32 | 7.88 | 2.38 | 0.74 | 4.19 | 12.88 | |
| Trading Currency | HKD | HKD | HKD | HKD | CNY | CNY | |
| FX Rate to Reporting Currency | 0.93 | 0.93 | 0.93 | 0.93 | 1.00 | 1.00 | |