SSE: 3666 - Shanghai XNG Holdings Limited

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键利率
Excess Key Rate — 期望超出关键利率
EPS = -0.04
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0 + (0 * 9.16% / 100) = 0.04