
Shanghai Industrial Holdings Ltd
HKEX:363

Intrinsic Value
The intrinsic value of one
Shanghai Industrial Holdings Ltd
stock under the Base Case scenario is
33.73
HKD.
Compared to the current market price of 12.12 HKD,
Shanghai Industrial Holdings Ltd
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shanghai Industrial Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shanghai Industrial Holdings Ltd
Balance Sheet Decomposition
Shanghai Industrial Holdings Ltd
Current Assets | 66B |
Cash & Short-Term Investments | 26.8B |
Receivables | 12.8B |
Other Current Assets | 26.4B |
Non-Current Assets | 102.5B |
Long-Term Investments | 56.4B |
PP&E | 7B |
Intangibles | 16.4B |
Other Non-Current Assets | 22.7B |
Free Cash Flow Analysis
Shanghai Industrial Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Shanghai Industrial Holdings Ltd
Revenue
|
28.9B
HKD
|
Cost of Revenue
|
-21B
HKD
|
Gross Profit
|
7.9B
HKD
|
Operating Expenses
|
-3.1B
HKD
|
Operating Income
|
4.8B
HKD
|
Other Expenses
|
-2B
HKD
|
Net Income
|
2.8B
HKD
|
Profitability Score
Profitability Due Diligence
Shanghai Industrial Holdings Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Shanghai Industrial Holdings Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Industrial Holdings Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Shanghai Industrial Holdings Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Industrial Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
Shanghai Industrial Holdings Ltd
is 13.72 HKD
with a low forecast of 13.58 HKD and a high forecast of 14.12 HKD.
Dividends
Current shareholder yield for Shanghai Industrial 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
Shanghai Industrial Holdings Ltd
stock under the Base Case scenario is
33.73
HKD.
Compared to the current market price of 12.12 HKD,
Shanghai Industrial Holdings Ltd
is
Undervalued by 64%.