Definitive Analysis
Financial Statements
Company Industry Sector
Fundamentals
Margins Returns Growth Rates Metrics and Ratios
Valuations
Projections Discount Cash Flow Valuations Dividend Discount Models Earnings Power Values Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Get Full Access
See Pricing Start Free Trial
EPV Analysis: 6601.HK Definitive Analysis
Definitive Analysis
Financial Statements
Company Industry Sector
Fundamentals
Margins Returns Growth Rates Metrics and Ratios
Valuations
Projections Discount Cash Flow Valuations Dividend Discount Models Earnings Power Values Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Get Full Access
See Pricing Start Free Trial

Cheerwin Group Limited (6601.HK)

Model: Company EPV Model Sector: Consumer Defensive Industry: Household & Personal Products

Valuation Snapshot

Intrinsic Range$2.69 — $3.41
Selected Value (Mid)$3.05
Live Price$2.44
Upside / Downside25.03%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$2.69$3.05$3.41

Normalized EBIT Margin

ScenarioMargin
Low6.12%
Mid7.20%
High8.28%

Normalized Tax Rate

MetricValue
Tax Rate22.02%

Adjusted Earnings (NOPAT)

ScenarioValue
Low173,759,034
Mid204,422,393
High235,085,752

Capital Structure

ComponentValue
Net Debt-885,115,000
Shares Outstanding1,333,348,697
WACC6.42%

Reverse EPV (Market Implied)

Interpretation: If "Implied EBIT Margin" > "Actual EBIT Margin", market expects profitability to improve.

MetricActual (Current LTM)Market Implied (Reverse)
EBIT Margin7.20%5.36%
NOPAT (Earnings)204,422,393152,124,478
Enterprise Value3,182,423,5632,368,255,821

Valuation Details

MetricLowMidHigh
Enterprise Value2,705,060,0283,182,423,5633,659,787,097
Equity Value3,590,175,0284,067,538,5634,544,902,097

High-Upside EPV Screener

US Stocks Global Stocks
« Prev Page 5 of 5
Ticker ⇵ Company ⇵ Price ⇵ EPV (Mid) ⇵ Upside % ▼
0JW2.L M&T Bank Corporation $211.44 $257.65 2,186.00%
HGTY Hagerty, Inc. $12.98 $15.81 2,179.00%
EGY VAALCO Energy, Inc. $3.60 $4.38 2,178.00%
CQP Cheniere Energy Partners, L.P. $52.76 $64.22 2,172.00%
SFD SMITHFIELD FOODS INC $21.72 $26.44 2,171.00%
GL Globe Life Inc. $139.64 $169.81 2,161.00%
BOTJ Bank of the James Financial Group, Inc. $18.39 $22.35 2,153.00%
MSDL Morgan Stanley Direct Lending Fund $16.75 $20.35 2,151.00%
BLW BlackRock Limited Duration Income Trust $13.69 $16.63 2,149.00%
JPI Nuveen Preferred Securities & Income Opportunities Fund $20.33 $24.69 2,143.00%
UBFO United Security Bancshares $10.12 $12.25 2,104.00%
MNP Western Asset Municipal Partners Fund Inc. $10.58 $12.77 2,070.00%
CZNC Citizens & Northern Corporation $20.19 $24.35 2,061.00%
MPAA Motorcar Parts of America, Inc. $12.71 $15.32 2,052.00%
HNVR Hanover Bancorp, Inc. $22.82 $27.49 2,047.00%
VZ Verizon Communications Inc. $40.30 $48.53 2,041.00%
SOJE Southern Company (The) Series 2 $18.12 $21.77 2,013.00%
TCBI Texas Capital Bancshares, Inc. $95.08 $114.15 2,005.00%
BXSL Blackstone Secured Lending Fund $26.57 $31.80 1,969.00%
DCOM Dime Community Bancshares, Inc. $29.85 $35.66 1,947.00%
RDN Radian Group Inc. $35.95 $42.95 1,947.00%
FRAF Franklin Financial Services Corporation $49.24 $58.81 1,943.00%
BAH Booz Allen Hamilton Holding Corporation $90.04 $107.04 1,888.00%
IMXI International Money Express, Inc. $15.44 $18.35 1,887.00%
UBSI United Bankshares, Inc. $39.30 $46.71 1,887.00%
FVCB FVCBankcorp, Inc. $13.59 $16.15 1,881.00%
STRT Strattec Security Corporation $74.97 $88.79 1,844.00%
INGR Ingredion Incorporated $111.34 $131.72 1,830.00%
FULT Fulton Financial Corporation $19.98 $23.63 1,825.00%
TBNK Territorial Bancorp Inc. $8.33 $9.83 1,806.00%
THW Abrdn World Healthcare Fund $12.83 $15.13 1,790.00%
UVV Universal Corporation $52.86 $62.25 1,777.00%
STEL Stellar Bancorp, Inc. $31.44 $37.00 1,770.00%
EPD Enterprise Products Partners L.P. $31.73 $37.27 1,746.00%
THFF First Financial Corporation $60.91 $71.49 1,737.00%
OBEGX Oberweis Global Opportunities Fund Investor Class $32.44 $38.05 1,728.00%
WES Western Midstream Partners, LP $39.57 $46.37 1,718.00%
CNBKA Century Bancorp, Inc. $115.29 $134.52 1,668.00%
RYN Rayonier Inc. $21.82 $25.45 1,661.00%
MSGM Motorsport Games Inc. $3.09 $3.60 1,656.00%
0K0X.L MetLife, Inc. $80.92 $94.26 1,649.00%
DIAX Nuveen Dow 30 Dynamic Overwrite Fund $15.60 $18.17 1,648.00%
WEYS Weyco Group, Inc. $30.49 $35.51 1,647.00%
0QAH.L Merck & Co., Inc. $109.13 $126.64 1,604.00%
0M2A.L Adeia Inc. $13.20 $15.29 1,583.00%
SAIC Science Applications International Corporation $108.80 $125.79 1,561.00%
SAFT Safety Insurance Group, Inc. $75.20 $86.85 1,549.00%
BSRR Sierra Bancorp $33.51 $38.65 1,534.00%
MCI Barings Corporate Investors $18.58 $21.42 1,530.00%
CWBC Community West Bancshares $22.64 $26.05 1,506.00%