Aging Demographics And Tighter Regulations Will Undermine Profitability

AnalystLowTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

21 Jul 25

AnalystLowTarget's Fair Value

US$7.02

25.6% overvalued

04 Sep

US$8.82

403.7%

-9.4%

403.7%

-9.4%

You can edit this narrative until Jul 21 10:11 PM. Then, changes will post as Updates.

Author's Valuation

US$7.0

25.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$7.02

25.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.35%

Consumer Services revenue growth rate

0.52%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.48%

Calculation

CN¥391.20m

Earnings '28

9.75x

PE Ratio '28

CN¥3.82b

Market Cap '28

CN¥3.82b

Market Cap '28

61.14m

No. shares '28

CN¥62.41

Share Price '28

CN¥62.41 Share Price '28

Discounted to 2025 @ 7.65% p.a.

CN¥50.02

Fair Value '25

CN¥50.02 Fair Value '25

Converted to USD @ 0.1400 CNY/USD Exchange Rate

US$7.00

Fair Value '25