Kinetic Development Group Ltd
HKEX:1277
Intrinsic Value
The intrinsic value of one Kinetic Development Group Ltd stock under the Base Case scenario is 3.21 HKD. Compared to the current market price of 1.17 HKD, Kinetic Development Group Ltd is Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kinetic Development Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kinetic Development Group Ltd
Balance Sheet Decomposition
Kinetic Development Group Ltd
Current Assets | 3.3B |
Cash & Short-Term Investments | 964.3m |
Receivables | 366.5m |
Other Current Assets | 1.9B |
Non-Current Assets | 9.7B |
Long-Term Investments | 174m |
PP&E | 5.9B |
Intangibles | 3.4B |
Other Non-Current Assets | 336.2m |
Free Cash Flow Analysis
Kinetic Development Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kinetic Development Group Ltd
Revenue
|
5.7B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
3.1B
CNY
|
Operating Expenses
|
-347.4m
CNY
|
Operating Income
|
2.8B
CNY
|
Other Expenses
|
-666m
CNY
|
Net Income
|
2.1B
CNY
|
Profitability Score
Profitability Due Diligence
Kinetic Development Group Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Score
Kinetic Development Group Ltd's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kinetic Development Group Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Kinetic Development Group Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kinetic Development Group Ltd
Dividends
Current shareholder yield for Kinetic Development Group 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 Kinetic Development Group Ltd stock under the Base Case scenario is 3.21 HKD.
Compared to the current market price of 1.17 HKD, Kinetic Development Group Ltd is Undervalued by 64%.