Beijing Teamsun Technology Co Ltd
SSE:600410
Intrinsic Value
Beijing Teamsun Technology Co., Ltd. engages in provision of computer system integration products and services as well as software development. [ Read More ]
The intrinsic value of one
Beijing Teamsun Technology Co Ltd
stock under the Base Case scenario is
4.32
CNY.
Compared to the current market price of 4.93 CNY,
Beijing Teamsun Technology Co Ltd
is
Overvalued by 12%.
Beijing Teamsun Technology Co Ltd's market capitalization is 5.4B CNY.
Beijing Teamsun Technology Co Ltd stock price is 4.93 CNY.
Beijing Teamsun Technology Co Ltd stock (4.32 CNY) is 12% less than its price (4.93 CNY).
Beijing Teamsun Technology Co Ltd stock (1.43 CNY) is 71% less than its price (4.93 CNY). Open DCF Valuation
Beijing Teamsun Technology Co Ltd stock price (4.93 CNY) is 32% less than its Relative Value (7.21 CNY). Open Relative Valuation
Beijing Teamsun Technology Co Ltd has upside potential of 267% compared to the average analyst price target.
Open Wall St Estimates
Beijing Teamsun Technology Co Ltd has positive Gross Profit for the last twelve months.
Beijing Teamsun Technology Co Ltd's ROE (Return on Equity) has increased in the last 3 years from -4% to -1%, and is approaching profitability.
Beijing Teamsun Technology Co Ltd has negative Free Cash Flow for the last twelve months.
Beijing Teamsun Technology Co Ltd's Revenue has grown by 12% over the past 12 months.
Beijing Teamsun Technology Co Ltd's Revenue has been growing by 5% per year for the last 3 years.
Beijing Teamsun Technology Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from -1% to -5%, and is approaching profitability.
Beijing Teamsun Technology Co Ltd's short-term assets (4B CNY) exceed its short-term liabilties (3B CNY).
Beijing Teamsun Technology Co Ltd's ROE (Return on Equity) for the past 12 months is negative and is equal to -1%.
Beijing Teamsun Technology Co Ltd has a very low three-year average ROIC (Return on Invested Capital): 4%. The company is not efficient at using invested capital to generate operating income.
Beijing Teamsun Technology Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -5%.
Beijing Teamsun Technology Co Ltd has negative Net Income for the last twelve months.
Beijing Teamsun Technology Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (2B CNY) than debt (1B CNY).
Beijing Teamsun Technology Co Ltd has negative Operating Income for the last twelve months.
Beijing Teamsun Technology Co Ltd's long-term assets (9B CNY) exceed its long-term liabilties (4B CNY).
Beijing Teamsun Technology Co Ltd has negative three-year average ROE (Return on Equity): -2%. The company is not efficient at transforming stockholders' equity into net income.
Beijing Teamsun Technology Co Ltd's Altman Z-Score is very low and is equal to 1.68.
Beijing Teamsun Technology Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.26.
Valuation Backtest
Beijing Teamsun Technology Co Ltd
Run backtest to discover the historical profit from buying and selling
Beijing Teamsun Technology 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
Beijing Teamsun Technology Co Ltd
Balance Sheet Decomposition
Beijing Teamsun Technology Co Ltd
| Current Assets | 4.1B |
| Cash & Short-Term Investments | 1.8B |
| Receivables | 1.4B |
| Other Current Assets | 917.3m |
| Non-Current Assets | 4.7B |
| Long-Term Investments | 3.3B |
| PP&E | 453.8m |
| Intangibles | 835.6m |
| Other Non-Current Assets | 133.3m |
| Current Liabilities | 3.1B |
| Accounts Payable | 1.1B |
| Accrued Liabilities | 240m |
| Short-Term Debt | 1B |
| Other Current Liabilities | 773.7m |
| Non-Current Liabilities | 983.3m |
| Long-Term Debt | 193.1m |
| Other Non-Current Liabilities | 790.2m |
Earnings Waterfall
Beijing Teamsun Technology Co Ltd
|
Revenue
|
4.4B
CNY
|
|
Cost of Revenue
|
-3.8B
CNY
|
|
Gross Profit
|
553.1m
CNY
|
|
Operating Expenses
|
-793.1m
CNY
|
|
Operating Income
|
-240m
CNY
|
|
Other Expenses
|
206.1m
CNY
|
|
Net Income
|
-33.9m
CNY
|
Free Cash Flow Analysis
Beijing Teamsun Technology Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Beijing Teamsun Technology Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Beijing Teamsun Technology Co Ltd's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Teamsun Technology Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Beijing Teamsun Technology Co Ltd's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Teamsun Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Teamsun Technology Co Ltd
is 18.08 CNY
.
Shareholder Return
Price
Beijing Teamsun Technology Co Ltd
| Average Annual Return | -11.58% |
| Standard Deviation of Annual Returns | 17.32% |
| Max Drawdown | -75% |
| Market Capitalization | 5.4B CNY |
| Shares Outstanding | 1 096 494 683 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Beijing Teamsun Technology Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Beijing Teamsun Technology Co., Ltd. engages in provision of computer system integration products and services as well as software development. The company is headquartered in Beijing, Beijing and currently employs 2,452 full-time employees. The company went IPO on 2004-04-27. The firm is also engaged in the development of softwares and multimedia communication terminals, as well as the provision of professional services and financial services. The firm mainly operates its businesses in domestic markets and overseas markets, including Hong Kong, Macao, Taiwan and other Southeast Asia regions.
Contact
IPO
Employees
Officers
The intrinsic value of one
Beijing Teamsun Technology Co Ltd
stock under the Base Case scenario is
4.32
CNY.
Compared to the current market price of 4.93 CNY,
Beijing Teamsun Technology Co Ltd
is
Overvalued by 12%.
You don't have any saved screeners yet
