Smartone Telecommunications Holdings Ltd
HKEX:315
Intrinsic Value
The intrinsic value of one Smartone Telecommunications Holdings Ltd stock under the Base Case scenario is 6.76 HKD. Compared to the current market price of 4.38 HKD, Smartone Telecommunications Holdings Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Smartone Telecommunications Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Smartone Telecommunications Holdings Ltd
Balance Sheet Decomposition
Smartone Telecommunications Holdings Ltd
Current Assets | 3.2B |
Cash & Short-Term Investments | 1.6B |
Receivables | 655m |
Other Current Assets | 868.5m |
Non-Current Assets | 7.8B |
Long-Term Investments | 8.5m |
PP&E | 3.7B |
Intangibles | 3.8B |
Other Non-Current Assets | 216.7m |
Free Cash Flow Analysis
Smartone Telecommunications Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Smartone Telecommunications Holdings Ltd
Revenue
|
6.3B
HKD
|
Cost of Revenue
|
-2.2B
HKD
|
Gross Profit
|
4.1B
HKD
|
Operating Expenses
|
-3.4B
HKD
|
Operating Income
|
764.1m
HKD
|
Other Expenses
|
-283.1m
HKD
|
Net Income
|
481m
HKD
|
Profitability Score
Profitability Due Diligence
Smartone Telecommunications Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Smartone Telecommunications Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Smartone Telecommunications Holdings Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Smartone Telecommunications Holdings Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Smartone Telecommunications Holdings Ltd
According to Wall Street analysts, the average 1-year price target for Smartone Telecommunications Holdings Ltd is 4.28 HKD with a low forecast of 4.24 HKD and a high forecast of 4.41 HKD.
Dividends
Current shareholder yield for Smartone Telecommunications 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 Smartone Telecommunications Holdings Ltd stock under the Base Case scenario is 6.76 HKD.
Compared to the current market price of 4.38 HKD, Smartone Telecommunications Holdings Ltd is Undervalued by 35%.