Yuexiu Property Co Ltd
HKEX:123
Intrinsic Value
The intrinsic value of one Yuexiu Property Co Ltd stock under the Base Case scenario is 16.75 HKD. Compared to the current market price of 4.39 HKD, Yuexiu Property Co Ltd is Undervalued by 74%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Yuexiu Property Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Yuexiu Property Co Ltd
Balance Sheet Decomposition
Yuexiu Property Co Ltd
Current Assets | 340.8B |
Cash & Short-Term Investments | 30.2B |
Receivables | 54.2B |
Other Current Assets | 256.4B |
Non-Current Assets | 69.7B |
Long-Term Investments | 51.7B |
PP&E | 5B |
Intangibles | 339.3m |
Other Non-Current Assets | 12.6B |
Free Cash Flow Analysis
Yuexiu Property Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yuexiu Property Co Ltd
Revenue
|
86.4B
CNY
|
Cost of Revenue
|
-77.3B
CNY
|
Gross Profit
|
9.1B
CNY
|
Operating Expenses
|
-3.2B
CNY
|
Operating Income
|
5.8B
CNY
|
Other Expenses
|
-4.8B
CNY
|
Net Income
|
1B
CNY
|
Profitability Score
Profitability Due Diligence
Yuexiu Property Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Yuexiu Property Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yuexiu Property Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Yuexiu Property Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yuexiu Property Co Ltd
According to Wall Street analysts, the average 1-year price target for Yuexiu Property Co Ltd is 7.14 HKD with a low forecast of 4.24 HKD and a high forecast of 16.07 HKD.
Dividends
Current shareholder yield for Yuexiu Property Co 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 Yuexiu Property Co Ltd stock under the Base Case scenario is 16.75 HKD.
Compared to the current market price of 4.39 HKD, Yuexiu Property Co Ltd is Undervalued by 74%.