
China Resources Land Ltd
HKEX:1109

Intrinsic Value
The intrinsic value of one
China Resources Land Ltd
stock under the Base Case scenario is
52.56
HKD.
Compared to the current market price of 25.05 HKD,
China Resources Land Ltd
is
Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Resources Land Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Resources Land Ltd
Balance Sheet Decomposition
China Resources Land Ltd
Current Assets | 710.4B |
Receivables | 113.8B |
Other Current Assets | 596.6B |
Non-Current Assets | 418B |
Long-Term Investments | 361.8B |
PP&E | 20B |
Intangibles | 3.1B |
Other Non-Current Assets | 33.1B |
Free Cash Flow Analysis
China Resources Land Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Resources Land Ltd
Revenue
|
278.8B
CNY
|
Cost of Revenue
|
-218.5B
CNY
|
Gross Profit
|
60.3B
CNY
|
Operating Expenses
|
-12.7B
CNY
|
Operating Income
|
47.7B
CNY
|
Other Expenses
|
-22.1B
CNY
|
Net Income
|
25.6B
CNY
|
Profitability Score
Profitability Due Diligence
China Resources Land Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
China Resources Land Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Resources Land Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
China Resources Land Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Resources Land Ltd
According to Wall Street analysts, the average 1-year price target for
China Resources Land Ltd
is 35.25 HKD
with a low forecast of 31.01 HKD and a high forecast of 46.95 HKD.
Dividends
Current shareholder yield for China Resources Land Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
China Resources Land Ltd
stock under the Base Case scenario is
52.56
HKD.
Compared to the current market price of 25.05 HKD,
China Resources Land Ltd
is
Undervalued by 52%.