Feiyu Technology International Company Ltd
HKEX:1022
Intrinsic Value
Feiyu Technology International Co. is an investment holding company, which engages in the operation and development of web and mobile games. [ Read More ]
The intrinsic value of one
Feiyu Technology International Company Ltd
stock under the Base Case scenario is
0.425
HKD.
Compared to the current market price of 0.216 HKD,
Feiyu Technology International Company Ltd
is
Undervalued by 49%.
Feiyu Technology International Company Ltd's market capitalization is 374.6m HKD.
Feiyu Technology International Company Ltd stock price is 0.216 HKD.
Feiyu Technology International Company Ltd stock price (0.216 HKD) is 49% less than its Intrinsic Value (0.425 HKD).
Feiyu Technology International Company Ltd stock price (0.216 HKD) is 60% less than its DCF Value (0.539 HKD). Open DCF Valuation
Feiyu Technology International Company Ltd stock price (0.216 HKD) is 31% less than its Relative Value (0.311 HKD). Open Relative Valuation
Feiyu Technology International Company Ltd has upside potential of 391% compared to the average analyst price target.
Open Wall St Estimates
Feiyu Technology International Company Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 10%.
Feiyu Technology International Company Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 11%.
Feiyu Technology International Company Ltd's Revenue has grown by 18% over the past 12 months.
Feiyu Technology International Company Ltd's ROE (Return on Equity) has significantly increased in the last 3 years from -4% to 11%.
Feiyu Technology International Company Ltd's ROIC (Return on Invested Capital) has significantly increased in the last 3 years from -6% to 10%.
Feiyu Technology International Company Ltd's Revenue has been growing by an exceptional 25% per year for the last 3 years.
Feiyu Technology International Company Ltd's Altman Z-Score is equal to 1.9.
Feiyu Technology International Company Ltd has positive Operating Income for the last twelve months.
Feiyu Technology International Company Ltd has positive Net Income for the last twelve months.
Feiyu Technology International Company Ltd has negative Net Debt. This means that the company has more cash and short-term investments (134m CNY) than debt (63m CNY).
Feiyu Technology International Company Ltd has negative three-year average ROE (Return on Equity): -4%. The company is not efficient at transforming stockholders' equity into net income.
Feiyu Technology International Company Ltd has negative three-year average ROIC (Return on Invested Capital): -7%. The company is not efficient at using invested capital to generate operating income.
Feiyu Technology International Company Ltd has positive Gross Profit for the last twelve months.
Feiyu Technology International Company Ltd earns more than enough operating income (49m CNY) to safely cover interest payments on its debt (4m CNY).
Feiyu Technology International Company Ltd has positive Free Cash Flow for the last twelve months.
Feiyu Technology International Company Ltd's short-term assets (204m CNY) exceed its short-term liabilties (63m CNY).
Feiyu Technology International Company Ltd's D/E (Debt to Equity) is very low and is equal to 0.13.
Feiyu Technology International Company Ltd's long-term assets (645m CNY) exceed its long-term liabilties (155m CNY).
Valuation Backtest
Feiyu Technology International Company Ltd
Run backtest to discover the historical profit from buying and selling
Feiyu Technology International Company Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Feiyu Technology International Company Ltd
Balance Sheet Decomposition
Feiyu Technology International Company Ltd
| Current Assets | 204.4m |
| Cash & Short-Term Investments | 134.1m |
| Receivables | 45.9m |
| Other Current Assets | 24.4m |
| Non-Current Assets | 441.1m |
| Long-Term Investments | 316.7m |
| PP&E | 96.1m |
| Intangibles | 12m |
| Other Non-Current Assets | 16.3m |
| Current Liabilities | 63.2m |
| Accrued Liabilities | 22.9m |
| Other Current Liabilities | 40.2m |
| Non-Current Liabilities | 92.1m |
| Long-Term Debt | 63.2m |
| Other Non-Current Liabilities | 28.9m |
Earnings Waterfall
Feiyu Technology International Company Ltd
|
Revenue
|
226.2m
CNY
|
|
Cost of Revenue
|
-31.7m
CNY
|
|
Gross Profit
|
194.5m
CNY
|
|
Operating Expenses
|
-145.3m
CNY
|
|
Operating Income
|
49.2m
CNY
|
|
Other Expenses
|
2.8m
CNY
|
|
Net Income
|
52m
CNY
|
Free Cash Flow Analysis
Feiyu Technology International Company Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Feiyu Technology International Company Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Feiyu Technology International Company Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Feiyu Technology International Company Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Feiyu Technology International Company Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Feiyu Technology International Company Ltd
According to Wall Street analysts, the average 1-year price target for
Feiyu Technology International Company Ltd
is 1.06 HKD
.
Shareholder Return
Price
Feiyu Technology International Company Ltd
| Average Annual Return | 17.45% |
| Standard Deviation of Annual Returns | 67.56% |
| Max Drawdown | -85% |
| Market Capitalization | 374.6m HKD |
| Shares Outstanding | 1 734 266 060 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Feiyu Technology International Company Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Feiyu Technology International Co. is an investment holding company, which engages in the operation and development of web and mobile games. The company is headquartered in Xiamen, Fujian. The company went IPO on 2014-12-05. The Company’s principal markets include both domestic market and overseas markets, including Hong Kong, Macau, Taiwan, South Korea and Vietnam. The Company’s principal products mainly include the San Guo Zhi Ren, Plump Fish and Beauty Warriors.
Contact
IPO
Employees
Officers
The intrinsic value of one
Feiyu Technology International Company Ltd
stock under the Base Case scenario is
0.425
HKD.
Compared to the current market price of 0.216 HKD,
Feiyu Technology International Company Ltd
is
Undervalued by 49%.
You don't have any saved screeners yet
