Rising Regulatory And Supply Chain Risks Will Curtail Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

07 Aug 25

AnalystLowTarget's Fair Value

US$12.96

6.6% overvalued

28 Aug

US$13.82

561.2%

-6.4%

561.2%

-6.4%

Edit anytime before Aug 7 10:19 PM. Then post Updates to your followers.

Author's Valuation

US$13.0

6.6% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$13.0

6.6% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

14.88%

IT revenue growth rate

0.50%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

11.14%

Calculation

CN¥934.86m

Earnings '28

45.93x

PE Ratio '28

CN¥42.94b

Market Cap '28

CN¥42.94b

Market Cap '28

327.55m

No. shares '28

CN¥131.10

Share Price '28

CN¥131.10 Share Price '28

Discounted to 2025 @ 10.86% p.a.

CN¥96.23

Fair Value '25

CN¥96.23 Fair Value '25

Converted to USD @ 0.1398 CNY/USD Exchange Rate

US$13.45

Fair Value '25