SZSE: 002358 - Henan Senyuan Electric Co., Ltd.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Ключевая ставка
Excess Key Rate — Желаемое превышение ключевой ставки
EPS = 0
CAGR EPS = 7.61%
Key Rate = 0.0483
Excess Key Rate = 2
Price = 3.71 + (3.71 * 7.61% / 100) = 3.99