
Goldpac Group Ltd
HKEX:3315

Intrinsic Value
The intrinsic value of one
Goldpac Group Ltd
stock under the Base Case scenario is
2.08
HKD.
Compared to the current market price of 0.83 HKD,
Goldpac Group Ltd
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Goldpac Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Goldpac Group Ltd
Balance Sheet Decomposition
Goldpac Group Ltd
Current Assets | 1.7B |
Cash & Short-Term Investments | 1B |
Receivables | 365.9m |
Other Current Assets | 245.1m |
Non-Current Assets | 806.5m |
Long-Term Investments | 461.6m |
PP&E | 307.5m |
Other Non-Current Assets | 37.4m |
Free Cash Flow Analysis
Goldpac Group Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Goldpac Group Ltd
Revenue
|
1.1B
CNY
|
Cost of Revenue
|
-836.4m
CNY
|
Gross Profit
|
258.9m
CNY
|
Operating Expenses
|
-240.2m
CNY
|
Operating Income
|
18.7m
CNY
|
Other Expenses
|
32.2m
CNY
|
Net Income
|
50.9m
CNY
|
Profitability Score
Profitability Due Diligence
Goldpac Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Goldpac Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Goldpac Group Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Goldpac Group Ltd's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Goldpac Group Ltd
Dividends
Current shareholder yield for Goldpac 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
Goldpac Group Ltd
stock under the Base Case scenario is
2.08
HKD.
Compared to the current market price of 0.83 HKD,
Goldpac Group Ltd
is
Undervalued by 60%.