
CITech Co Ltd
KRX:004920

Intrinsic Value
The intrinsic value of one
CITech Co Ltd
stock under the Base Case scenario is
944.59
KRW.
Compared to the current market price of 1 227 KRW,
CITech Co Ltd
is
Overvalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CITech Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
CITech Co Ltd
Balance Sheet Decomposition
CITech Co Ltd
Current Assets | 31.3B |
Cash & Short-Term Investments | 5.2B |
Receivables | 6.9B |
Other Current Assets | 19.2B |
Non-Current Assets | 60.5B |
Long-Term Investments | 41.5B |
PP&E | 18.3B |
Intangibles | 167.4m |
Other Non-Current Assets | 553.2m |
Free Cash Flow Analysis
CITech Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
CITech Co Ltd
Revenue
|
47.4B
KRW
|
Cost of Revenue
|
-27B
KRW
|
Gross Profit
|
20.4B
KRW
|
Operating Expenses
|
-22.5B
KRW
|
Operating Income
|
-2B
KRW
|
Other Expenses
|
2B
KRW
|
Net Income
|
-94m
KRW
|
Profitability Score
Profitability Due Diligence
CITech Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Score
CITech Co Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CITech Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
CITech Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CITech Co Ltd
Dividends
Current shareholder yield for CITech 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?
The intrinsic value of one
CITech Co Ltd
stock under the Base Case scenario is
944.59
KRW.
Compared to the current market price of 1 227 KRW,
CITech Co Ltd
is
Overvalued by 23%.