SZSE: 300077 - Nations Technologies Inc.

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 = -0.24
CAGR EPS = 59.94%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 11.25 + (11.25 * 59.94% / 100) = 17.99