B

Beijing Jingkelong Co Ltd
HKEX:814

Watchlist Manager
Beijing Jingkelong Co Ltd
HKEX:814
Watchlist
Price: 0.315 HKD Market Closed
Market Cap: 129.8m HKD

Intrinsic Value

The intrinsic value of one Beijing Jingkelong Co Ltd stock under the Base Case scenario is 9.454 HKD. Compared to the current market price of 0.315 HKD, Beijing Jingkelong Co Ltd is Undervalued by 97%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
9.454 HKD
Undervaluation 97%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case
Compare Beijing Jingkelong Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Beijing Jingkelong Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beijing Jingkelong Co Ltd

Current Assets 4.3B
Cash & Short-Term Investments 864.3m
Receivables 1.3B
Other Current Assets 2.1B
Non-Current Assets 2.1B
Long-Term Investments 220.4m
PP&E 1.3B
Intangibles 97.6m
Other Non-Current Assets 474.7m
Current Liabilities 4.5B
Accounts Payable 214.2m
Accrued Liabilities 74.4m
Short-Term Debt 2.6B
Other Current Liabilities 1.5B
Non-Current Liabilities 737.4m
Long-Term Debt 445.5m
Other Non-Current Liabilities 291.8m
Efficiency

Free Cash Flow Analysis
Beijing Jingkelong Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Beijing Jingkelong Co Ltd

Revenue
9.1B CNY
Cost of Revenue
-7.4B CNY
Gross Profit
1.6B CNY
Operating Expenses
-1.7B CNY
Operating Income
-57.3m CNY
Other Expenses
-120.9m CNY
Net Income
-178.2m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Beijing Jingkelong Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Net Margin
Declining Gross Margin
36/100
Profitability
Score

Beijing Jingkelong Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Beijing Jingkelong Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
Positive Net Debt
42/100
Solvency
Score

Beijing Jingkelong Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Beijing Jingkelong Co Ltd

There are no price targets for Beijing Jingkelong Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Beijing Jingkelong Co 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y