
China Ruyi Holdings Ltd
HKEX:136

Intrinsic Value
The intrinsic value of one
China Ruyi Holdings Ltd
stock under the Base Case scenario is
1.97
HKD.
Compared to the current market price of 2.05 HKD,
China Ruyi Holdings Ltd
is
Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Ruyi Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Ruyi Holdings Ltd
Balance Sheet Decomposition
China Ruyi Holdings Ltd
Current Assets | 11B |
Cash & Short-Term Investments | 4.4B |
Receivables | 4.6B |
Other Current Assets | 2.1B |
Non-Current Assets | 10.6B |
Long-Term Investments | 3.2B |
PP&E | 155.8m |
Intangibles | 7.1B |
Other Non-Current Assets | 242.3m |
Free Cash Flow Analysis
China Ruyi Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Ruyi Holdings Ltd
Revenue
|
3.7B
CNY
|
Cost of Revenue
|
-1.8B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
172.5m
CNY
|
Other Expenses
|
-363m
CNY
|
Net Income
|
-190.5m
CNY
|
Profitability Score
Profitability Due Diligence
China Ruyi Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
China Ruyi Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Ruyi Holdings Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
China Ruyi Holdings Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Ruyi Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
China Ruyi Holdings Ltd
is 2.7 HKD
with a low forecast of 2.53 HKD and a high forecast of 2.94 HKD.
Dividends
Current shareholder yield for China Ruyi 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
China Ruyi Holdings Ltd
stock under the Base Case scenario is
1.97
HKD.
Compared to the current market price of 2.05 HKD,
China Ruyi Holdings Ltd
is
Overvalued by 4%.