United Laboratories International Holdings Ltd
HKEX:3933
Intrinsic Value
The intrinsic value of one United Laboratories International Holdings Ltd stock under the Base Case scenario is 19.22 HKD. Compared to the current market price of 13.72 HKD, United Laboratories International Holdings Ltd is Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
United Laboratories International Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
United Laboratories International Holdings Ltd
Balance Sheet Decomposition
United Laboratories International Holdings Ltd
Current Assets | 16.1B |
Cash & Short-Term Investments | 6.3B |
Receivables | 6.3B |
Other Current Assets | 3.5B |
Non-Current Assets | 9.8B |
Long-Term Investments | 7.1m |
PP&E | 9.5B |
Intangibles | 212.2m |
Other Non-Current Assets | 84.4m |
Free Cash Flow Analysis
United Laboratories International Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
United Laboratories International Holdings Ltd
Revenue
|
13.8B
CNY
|
Cost of Revenue
|
-7.7B
CNY
|
Gross Profit
|
6.1B
CNY
|
Operating Expenses
|
-2.6B
CNY
|
Operating Income
|
3.5B
CNY
|
Other Expenses
|
-795.3m
CNY
|
Net Income
|
2.7B
CNY
|
Profitability Score
Profitability Due Diligence
United Laboratories International Holdings Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
United Laboratories International Holdings Ltd's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
United Laboratories International Holdings Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
United Laboratories International Holdings Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
United Laboratories International Holdings Ltd
According to Wall Street analysts, the average 1-year price target for United Laboratories International Holdings Ltd is 16.13 HKD with a low forecast of 12.12 HKD and a high forecast of 19.95 HKD.
Dividends
Current shareholder yield for United Laboratories International 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 United Laboratories International Holdings Ltd stock under the Base Case scenario is 19.22 HKD.
Compared to the current market price of 13.72 HKD, United Laboratories International Holdings Ltd is Undervalued by 29%.