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 | -6.7x - -7.4x | -7.1x |
| Selected Fwd P/E Multiple | -18.8x - -20.7x | -19.7x |
| Fair Value | ¥3.42 - ¥3.77 | ¥3.59 |
| Upside | -28.3% - -20.7% | -24.5% |
| Benchmarks | - | Full Ticker |
| Shanghai Metersbonwe Fashion and Accessories Co., Ltd. | 226,900.0% | SZSE:002269 |
| Shandong Ruyi Woolen Garment Group Co., Ltd. | 219,300.0% | SZSE:002193 |
| Shanghai Challenge Textile Co.,Ltd. | 248,600.0% | SZSE:002486 |
| Hunan Mendale Hometextile Co.,Ltd | 239,700.0% | SZSE:002397 |
| XiDeLang Holdings Ltd | - | KLSE:XDL |
| Guangdong Wanlima Industry Co. ,Ltd | 30,059,100.0% | SZSE:300591 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 2269 | 2193 | 2486 | 2397 | XDL | 300591 | |||
| SZSE:002269 | SZSE:002193 | SZSE:002486 | SZSE:002397 | KLSE:XDL | SZSE:300591 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -4.7% | NM- | 24.0% | -23.3% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 45.6% | -20.7% | NM- | NM- | ||
| Latest Twelve Months | 344.6% | 41.8% | -77.8% | 103.7% | -27.0% | 26.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -20.2% | -71.3% | 2.9% | -4.6% | -13.0% | -26.0% | ||
| Prior Fiscal Year | -56.8% | -140.3% | 6.8% | -22.0% | -5.2% | -44.7% | ||
| Latest Fiscal Year | 2.3% | -162.8% | 5.2% | 1.0% | -5.5% | -11.6% | ||
| Latest Twelve Months | 4.0% | -125.4% | 1.5% | 0.6% | -5.5% | -23.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -31.7x | -15.6x | 24.6x | 33.5x | 22.8x | -18.9x | ||
| Price / LTM Sales | 4.4x | 3.4x | 1.5x | 1.5x | 0.1x | 3.2x | ||
| LTM P/E Ratio | 108.5x | -2.7x | 98.3x | 247.3x | -2.3x | -13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -2.7x | 98.3x | 247.3x | |||||
| Historical LTM P/E Ratio | -41.2x | -18.3x | 48.7x | |||||
| Selected P/E Multiple | -6.7x | -7.1x | -7.4x | |||||
| (x) LTM Net Income | (143) | (143) | (143) | |||||
| (=) Equity Value | 959 | 1,009 | 1,059 | |||||
| (/) Shares Outstanding | 405.7 | 405.7 | 405.7 | |||||
| Implied Value Range | 2.36 | 2.49 | 2.61 | |||||
| FX Rate: CNY/CNY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.36 | 2.49 | 2.61 | 4.76 | ||||
| Upside / (Downside) | -50.4% | -47.7% | -45.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 2269 | 2193 | 2486 | 2397 | XDL | 300591 | |
| Value of Common Equity | 4,497 | 1,434 | 1,656 | 2,924 | 69 | 1,931 | |
| (/) Shares Outstanding | 2,512.5 | 261.7 | 828.1 | 747.8 | 2,116.2 | 405.7 | |
| Implied Stock Price | 1.79 | 5.48 | 2.00 | 3.91 | 0.03 | 4.76 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.64 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1.79 | 5.48 | 2.00 | 3.91 | 0.02 | 4.76 | |
| Trading Currency | CNY | CNY | CNY | CNY | MYR | CNY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.64 | 1.00 | |