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 | 22.4x - 24.7x | 23.5x |
| Selected Fwd P/E Multiple | 17.7x - 19.5x | 18.6x |
| Fair Value | ¥12.33 - ¥13.63 | ¥12.98 |
| Upside | 15.8% - 28.0% | 21.9% |
| Benchmarks | - | Full Ticker |
| Shandong Xinjufeng Technology Packaging Co., Ltd. | 30,129,600.0% | SZSE:301296 |
| Guangdong Tengen Industrial Group Co.,Ltd. | 300,300.0% | SZSE:003003 |
| Shanghai Zijiang Enterprise Group Co., Ltd. | 60,021,000.0% | SHSE:600210 |
| Shanghai Baosteel Packaging Co., Ltd. | 60,196,800.0% | SHSE:601968 |
| Xiamen Hexing Packaging Printing Co., Ltd. | 222,800.0% | SZSE:002228 |
| JinFu Technology Co., Ltd. | 301,800.0% | SZSE:003018 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 301296 | 3003 | 600210 | 601968 | 2228 | 3018 | |||
| SZSE:301296 | SZSE:003003 | SHSE:600210 | SHSE:601968 | SZSE:002228 | SZSE:003018 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.5% | -7.9% | 10.4% | 39.2% | -15.0% | 6.4% | ||
| 3Y CAGR | 0.2% | -5.2% | 13.5% | 11.3% | -29.2% | 5.2% | ||
| Latest Twelve Months | 15.3% | 258.2% | 44.5% | -33.2% | 20.0% | 27.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 3.7% | 6.8% | 3.4% | 1.5% | 16.1% | ||
| Prior Fiscal Year | 10.5% | -0.2% | 6.1% | 3.1% | 0.9% | 14.4% | ||
| Latest Fiscal Year | 9.8% | 3.5% | 7.6% | 2.8% | 0.8% | 15.8% | ||
| Latest Twelve Months | 10.5% | 5.9% | 7.6% | 2.1% | 1.1% | 15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.8x | 15.2x | 7.6x | 9.3x | 10.3x | 12.8x | ||
| Price / LTM Sales | 2.4x | 1.5x | 1.0x | 0.8x | 0.3x | 3.2x | ||
| LTM P/E Ratio | 22.5x | 24.5x | 13.1x | 35.1x | 28.3x | 20.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 13.1x | 24.5x | 35.1x | |||||
| Historical LTM P/E Ratio | 20.8x | 23.5x | 25.7x | |||||
| Selected P/E Multiple | 22.4x | 23.5x | 24.7x | |||||
| (x) LTM Net Income | 141 | 141 | 141 | |||||
| (=) Equity Value | 3,156 | 3,322 | 3,489 | |||||
| (/) Shares Outstanding | 260.0 | 260.0 | 260.0 | |||||
| Implied Value Range | 12.14 | 12.78 | 13.42 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12.14 | 12.78 | 13.42 | 10.65 | ||||
| Upside / (Downside) | 14.0% | 20.0% | 26.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 301296 | 3003 | 600210 | 601968 | 2228 | 3018 | |
| Value of Common Equity | 4,129 | 1,718 | 10,572 | 6,080 | 3,614 | 2,769 | |
| (/) Shares Outstanding | 416.6 | 175.2 | 1,516.7 | 1,261.4 | 1,158.4 | 260.0 | |
| Implied Stock Price | 9.91 | 9.81 | 6.97 | 4.82 | 3.12 | 10.65 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9.91 | 9.81 | 6.97 | 4.82 | 3.12 | 10.65 | |
| 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 | |