SZSE: 002217 - Holitech Technology Co., Ltd.

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 = -1.17
CAGR EPS = 57.29%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 2.16 + (2.16 * 57.29% / 100) = 3.4