SZSE: 301030 - Suzhou Shijing Environmental 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 = 0.95
CAGR EPS = 103.39%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 37.1 + (37.1 * 103.39% / 100) = 75.46