CSMall Group Ltd
HKEX:1815
Intrinsic Value
The intrinsic value of one CSMall Group Ltd stock under the Base Case scenario is 0.1 HKD. Compared to the current market price of 1.55 HKD, CSMall Group Ltd is Overvalued by 93%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CSMall Group Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
CSMall Group Ltd
Balance Sheet Decomposition
CSMall Group Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 429.3m |
Receivables | 126.2m |
Other Current Assets | 1B |
Non-Current Assets | 20.6m |
PP&E | 10.7m |
Intangibles | 5.5m |
Other Non-Current Assets | 4.4m |
Free Cash Flow Analysis
CSMall Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
CSMall Group Ltd
Revenue
|
157.6m
CNY
|
Cost of Revenue
|
-109.2m
CNY
|
Gross Profit
|
48.4m
CNY
|
Operating Expenses
|
-38.6m
CNY
|
Operating Income
|
9.8m
CNY
|
Other Expenses
|
-32.9m
CNY
|
Net Income
|
-23.2m
CNY
|
Profitability Score
Profitability Due Diligence
CSMall Group Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
CSMall Group Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CSMall Group Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
CSMall Group Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CSMall Group Ltd
Dividends
Current shareholder yield for CSMall 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 CSMall Group Ltd stock under the Base Case scenario is 0.1 HKD.
Compared to the current market price of 1.55 HKD, CSMall Group Ltd is Overvalued by 93%.