
Hysan Development Co Ltd
HKEX:14

Intrinsic Value
The intrinsic value of one
Hysan Development Co Ltd
stock under the Base Case scenario is
28.26
HKD.
Compared to the current market price of 14.16 HKD,
Hysan Development Co Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hysan Development Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hysan Development Co Ltd
Balance Sheet Decomposition
Hysan Development Co Ltd
Current Assets | 2.9B |
Cash & Short-Term Investments | 2.5B |
Receivables | 375m |
Non-Current Assets | 111.2B |
Long-Term Investments | 104.6B |
PP&E | 829m |
Other Non-Current Assets | 5.7B |
Free Cash Flow Analysis
Hysan Development Co Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Hysan Development Co Ltd
Revenue
|
3.4B
HKD
|
Cost of Revenue
|
-646m
HKD
|
Gross Profit
|
2.8B
HKD
|
Operating Expenses
|
-305m
HKD
|
Operating Income
|
2.5B
HKD
|
Other Expenses
|
-2.4B
HKD
|
Net Income
|
35m
HKD
|
Profitability Score
Profitability Due Diligence
Hysan Development Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Hysan Development Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hysan Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Score
Hysan Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hysan Development Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hysan Development Co Ltd
is 14.6 HKD
with a low forecast of 11.11 HKD and a high forecast of 19.32 HKD.
Dividends
Current shareholder yield for Hysan Development 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
Hysan Development Co Ltd
stock under the Base Case scenario is
28.26
HKD.
Compared to the current market price of 14.16 HKD,
Hysan Development Co Ltd
is
Undervalued by 50%.