SZSE: 300168 - Wonders Information 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 = -0.27
CAGR EPS = 36.4%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 7.37 + (7.37 * 36.4% / 100) = 10.05