Gushengtang Holdings Ltd
HKEX:2273
Intrinsic Value
The intrinsic value of one Gushengtang Holdings Ltd stock under the Base Case scenario is 74.16 HKD. Compared to the current market price of 36.05 HKD, Gushengtang Holdings Ltd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gushengtang Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Gushengtang Holdings Ltd
Balance Sheet Decomposition
Gushengtang Holdings Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 1.2B |
Receivables | 376.6m |
Other Current Assets | 266.5m |
Non-Current Assets | 1.8B |
Long-Term Investments | 99.8m |
PP&E | 531.8m |
Intangibles | 1.2B |
Other Non-Current Assets | 57.9m |
Free Cash Flow Analysis
Gushengtang Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Gushengtang Holdings Ltd
Revenue
|
3B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
909.3m
CNY
|
Operating Expenses
|
-555.9m
CNY
|
Operating Income
|
353.5m
CNY
|
Other Expenses
|
-46.7m
CNY
|
Net Income
|
306.8m
CNY
|
Profitability Score
Profitability Due Diligence
Gushengtang Holdings Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Gushengtang Holdings Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Gushengtang Holdings Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Gushengtang Holdings Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Gushengtang Holdings Ltd
According to Wall Street analysts, the average 1-year price target for Gushengtang Holdings Ltd is 50.54 HKD with a low forecast of 26.26 HKD and a high forecast of 70.72 HKD.
Dividends
Current shareholder yield for Gushengtang 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 Gushengtang Holdings Ltd stock under the Base Case scenario is 74.16 HKD.
Compared to the current market price of 36.05 HKD, Gushengtang Holdings Ltd is Undervalued by 51%.