
Tsui Wah Holdings Ltd
HKEX:1314

Intrinsic Value
The intrinsic value of one
Tsui Wah Holdings Ltd
stock under the Base Case scenario is
0.246
HKD.
Compared to the current market price of 0.208 HKD,
Tsui Wah Holdings Ltd
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tsui Wah Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tsui Wah Holdings Ltd
Balance Sheet Decomposition
Tsui Wah Holdings Ltd
Current Assets | 309.9m |
Cash & Short-Term Investments | 235m |
Receivables | 42m |
Other Current Assets | 32.9m |
Non-Current Assets | 580.4m |
Long-Term Investments | 167.1m |
PP&E | 357.3m |
Intangibles | 2.2m |
Other Non-Current Assets | 53.9m |
Free Cash Flow Analysis
Tsui Wah Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Tsui Wah Holdings Ltd
Revenue
|
905.2m
HKD
|
Cost of Revenue
|
-230.7m
HKD
|
Gross Profit
|
674.5m
HKD
|
Operating Expenses
|
-663m
HKD
|
Operating Income
|
11.5m
HKD
|
Other Expenses
|
27.3m
HKD
|
Net Income
|
38.8m
HKD
|
Profitability Score
Profitability Due Diligence
Tsui Wah Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Tsui Wah Holdings Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tsui Wah Holdings Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Tsui Wah Holdings Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tsui Wah Holdings Ltd
Dividends
Current shareholder yield for Tsui Wah 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
Tsui Wah Holdings Ltd
stock under the Base Case scenario is
0.246
HKD.
Compared to the current market price of 0.208 HKD,
Tsui Wah Holdings Ltd
is
Undervalued by 15%.