H

Henan Dayou Energy Co Ltd
SSE:600403

Watchlist Manager
Henan Dayou Energy Co Ltd
SSE:600403
Watchlist
Price: 7.21 CNY 1.55% Market Closed
Market Cap: 17.2B CNY

Intrinsic Value

The intrinsic value of one Henan Dayou Energy Co Ltd stock under the Base Case scenario is 2.1 CNY. Compared to the current market price of 7.21 CNY, Henan Dayou Energy Co Ltd is Overvalued by 71%.

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

Intrinsic Value
2.1 CNY
Overvaluation 71%
Intrinsic Value
Price
H
Worst Case
Base Case
Best Case

Valuation History
Henan Dayou Energy Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Henan Dayou Energy Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Henan Dayou Energy Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Henan Dayou Energy Co Ltd.

Explain Valuation
Compare Henan Dayou Energy Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Henan Dayou Energy Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Henan Dayou Energy Co Ltd

Current Assets 5B
Receivables 798m
Other Current Assets 4.2B
Non-Current Assets 14.7B
Long-Term Investments 402m
PP&E 9B
Intangibles 4.4B
Other Non-Current Assets 945m
Current Liabilities 11.6B
Accounts Payable 3.7B
Accrued Liabilities 679m
Short-Term Debt 4.9B
Other Current Liabilities 2.3B
Non-Current Liabilities 3.6B
Long-Term Debt 1.5B
Other Non-Current Liabilities 2.1B
Efficiency

Free Cash Flow Analysis
Henan Dayou Energy Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Henan Dayou Energy Co Ltd

Revenue
4.2B CNY
Cost of Revenue
-4.4B CNY
Gross Profit
-232.4m CNY
Operating Expenses
-937.9m CNY
Operating Income
-1.2B CNY
Other Expenses
-257.1m CNY
Net Income
-1.4B CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Henan Dayou Energy Co Ltd's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
Negative 3Y Average Operating Margin
23/100
Profitability
Score

Henan Dayou Energy Co Ltd's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Henan Dayou Energy Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

Henan Dayou Energy Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Henan Dayou Energy Co Ltd

There are no price targets for Henan Dayou Energy 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 Henan Dayou Energy 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
What is the Intrinsic Value of one Henan Dayou Energy Co Ltd stock?

The intrinsic value of one Henan Dayou Energy Co Ltd stock under the Base Case scenario is 2.1 CNY.

Is Henan Dayou Energy Co Ltd stock undervalued or overvalued?

Compared to the current market price of 7.21 CNY, Henan Dayou Energy Co Ltd is Overvalued by 71%.

Back to Top