SZSE: 002229 - Hongbo Co., Ltd.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Taxa chave
Excess Key Rate — Excesso desejado da taxa básica
EPS = -0.15
CAGR EPS = 5.3%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 25.01 + (25.01 * 5.3% / 100) = 26.33