
Brilliance China Automotive Holdings Ltd
HKEX:1114

Intrinsic Value
The intrinsic value of one
Brilliance China Automotive Holdings Ltd
stock under the Base Case scenario is
3.23
HKD.
Compared to the current market price of 3.24 HKD,
Brilliance China Automotive Holdings Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brilliance China Automotive Holdings Ltd
Loading...
Fundamental Analysis



Revenue & Expenses Breakdown
Brilliance China Automotive Holdings Ltd
Balance Sheet Decomposition
Brilliance China Automotive Holdings Ltd
Current Assets | 13.4B |
Cash & Short-Term Investments | 10.6B |
Receivables | 2B |
Other Current Assets | 872.9m |
Non-Current Assets | 15.7B |
Long-Term Investments | 12.5B |
PP&E | 1.3B |
Intangibles | 131.4m |
Other Non-Current Assets | 1.8B |
Free Cash Flow Analysis
Brilliance China Automotive Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Brilliance China Automotive Holdings Ltd
Revenue
|
1.1B
CNY
|
Cost of Revenue
|
-902.1m
CNY
|
Gross Profit
|
193.9m
CNY
|
Operating Expenses
|
-335.1m
CNY
|
Operating Income
|
-141.3m
CNY
|
Other Expenses
|
3.2B
CNY
|
Net Income
|
3.1B
CNY
|
Profitability Score
Profitability Due Diligence
Brilliance China Automotive Holdings Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Brilliance China Automotive Holdings Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Brilliance China Automotive Holdings Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Brilliance China Automotive Holdings Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Brilliance China Automotive Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
Brilliance China Automotive Holdings Ltd
is 3.94 HKD
with a low forecast of 3.03 HKD and a high forecast of 6.51 HKD.
Dividends
Current shareholder yield for Brilliance China Automotive Holdings 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
Brilliance China Automotive Holdings Ltd
stock under the Base Case scenario is
3.23
HKD.
Compared to the current market price of 3.24 HKD,
Brilliance China Automotive Holdings Ltd
is
Fairly Valued.