Data as of Sep 5, 2026
EPV per share
84.06 USD
Current price
118.26 USD
Margin of safety
-40.7 %
Amounts in CNY; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.42 % | 6.42 % | 7.42 % | 8.42 % | 9.42 % |
|---|---|---|---|---|---|
| 11.84 % | 99.82 | 83.02 | 70.75 | 61.40 | 54.03 |
| 12.84 % | 108.93 | 90.71 | 77.40 | 67.26 | 59.27 |
| 13.84 % | 118.04 | 98.40 | 84.06 | 73.12 | 64.51 |
| 14.84 % | 127.15 | 106.09 | 90.71 | 78.98 | 69.75 |
| 15.84 % | 136.25 | 113.78 | 97.36 | 84.85 | 74.99 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in CNY.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.42 %
Provider beta (0.51) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
