SZSE: 002517 - Kingnet Network Co., Ltd.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — キーレート
Excess Key Rate — 必要なキーレートの超過
EPS = 0.46
CAGR EPS = 83.91%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 11.54 + (11.54 * 83.91% / 100) = 21.21