Harbin Dongan Auto Engine Co Ltd
SSE:600178
Intrinsic Value
Harbin Dongan Auto Engine Co., Ltd. engages in the manufacture and sale of mini-car engines and parts. [ Read More ]
The intrinsic value of one
Harbin Dongan Auto Engine Co Ltd
stock under the Base Case scenario is
6.06
CNY.
Compared to the current market price of 10.38 CNY,
Harbin Dongan Auto Engine Co Ltd
is
Overvalued by 42%.
Harbin Dongan Auto Engine Co Ltd's market capitalization is 4.8B CNY.
Harbin Dongan Auto Engine Co Ltd stock price is 10.38 CNY.
Harbin Dongan Auto Engine Co Ltd stock (6.06 CNY) is 42% less than its price (10.38 CNY).
Harbin Dongan Auto Engine Co Ltd stock (4.43 CNY) is 57% less than its price (10.38 CNY). Open DCF Valuation
Harbin Dongan Auto Engine Co Ltd stock (7.69 CNY) is 26% less than its price (10.38 CNY). Open Relative Valuation
Harbin Dongan Auto Engine Co Ltd has upside potential of 73% compared to the average analyst price target.
Open Wall St Estimates
Harbin Dongan Auto Engine Co Ltd has positive Gross Profit for the last twelve months.
Harbin Dongan Auto Engine Co Ltd has negative Free Cash Flow for the last twelve months.
Harbin Dongan Auto Engine Co Ltd's short-term assets (5B CNY) exceed its short-term liabilties (4B CNY).
Harbin Dongan Auto Engine Co Ltd's ROE (Return on Equity) has decreased in the last 3 years from 5% to 1%.
Harbin Dongan Auto Engine Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 3% to -3%.
Harbin Dongan Auto Engine Co Ltd's ROE (Return on Equity) for the past 12 months is very low and is equal to 1%.
Harbin Dongan Auto Engine Co Ltd's long-term assets (8B CNY) exceed its long-term liabilties (5B CNY).
Harbin Dongan Auto Engine Co Ltd's Revenue has been growing by 14% per year for the last 3 years.
Harbin Dongan Auto Engine Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -3%.
Harbin Dongan Auto Engine Co Ltd has negative Operating Income for the last twelve months.
Harbin Dongan Auto Engine Co Ltd has positive Net Income for the last twelve months.
Harbin Dongan Auto Engine Co Ltd's Revenue has dropped by 22% over the past 12 months.
Harbin Dongan Auto Engine Co Ltd has a very low three-year average ROE (Return on Equity): 3%. The company is not efficient at transforming stockholders' equity into net income.
Harbin Dongan Auto Engine Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (3B CNY) than debt (2B CNY).
Harbin Dongan Auto Engine Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.7.
Harbin Dongan Auto Engine Co Ltd has a very low three-year average ROIC (Return on Invested Capital): 1%. The company is not efficient at using invested capital to generate operating income.
Harbin Dongan Auto Engine Co Ltd's Altman Z-Score is very low and is equal to 1.13.
Valuation Backtest
Harbin Dongan Auto Engine Co Ltd
Run backtest to discover the historical profit from buying and selling
Harbin Dongan Auto Engine Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Harbin Dongan Auto Engine Co Ltd
Balance Sheet Decomposition
Harbin Dongan Auto Engine Co Ltd
| Current Assets | 4.9B |
| Cash & Short-Term Investments | 2.6B |
| Receivables | 2.1B |
| Other Current Assets | 117.8m |
| Non-Current Assets | 3B |
| Long-Term Investments | 63.3m |
| PP&E | 1.9B |
| Intangibles | 914.4m |
| Other Non-Current Assets | 62.6m |
| Current Liabilities | 4.2B |
| Accounts Payable | 1.2B |
| Accrued Liabilities | 197.4m |
| Short-Term Debt | 1.8B |
| Other Current Liabilities | 1B |
| Non-Current Liabilities | 1.1B |
| Other Non-Current Liabilities | 1.1B |
Earnings Waterfall
Harbin Dongan Auto Engine Co Ltd
|
Revenue
|
4.9B
CNY
|
|
Cost of Revenue
|
-4.5B
CNY
|
|
Gross Profit
|
387.5m
CNY
|
|
Operating Expenses
|
-481.7m
CNY
|
|
Operating Income
|
-94.1m
CNY
|
|
Other Expenses
|
121.8m
CNY
|
|
Net Income
|
27.7m
CNY
|
Free Cash Flow Analysis
Harbin Dongan Auto Engine Co Ltd
Profitability Score
Profitability Due Diligence
Harbin Dongan Auto Engine Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Harbin Dongan Auto Engine Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Harbin Dongan Auto Engine Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Harbin Dongan Auto Engine Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Harbin Dongan Auto Engine Co Ltd
According to Wall Street analysts, the average 1-year price target for
Harbin Dongan Auto Engine Co Ltd
is 18 CNY
.
Shareholder Return
Price
Harbin Dongan Auto Engine Co Ltd
| Average Annual Return | 6.87% |
| Standard Deviation of Annual Returns | 39.06% |
| Max Drawdown | -56% |
| Market Capitalization | 4.8B CNY |
| Shares Outstanding | 475 493 100 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Harbin Dongan Auto Engine Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Harbin Dongan Auto Engine Co., Ltd. engages in the manufacture and sale of mini-car engines and parts. The company is headquartered in Harbin, Heilongjiang and currently employs 3,337 full-time employees. The firm mainly provides micro engines. The firm is also engaged in the manufacture and distribution of automobile gearboxes. The firm distributes its products principally in domestic market.
Contact
IPO
Employees
Officers
The intrinsic value of one
Harbin Dongan Auto Engine Co Ltd
stock under the Base Case scenario is
6.06
CNY.
Compared to the current market price of 10.38 CNY,
Harbin Dongan Auto Engine Co Ltd
is
Overvalued by 42%.
You don't have any saved screeners yet
