D

Deluxe Family Co Ltd
SSE:600503

Watchlist Manager
Deluxe Family Co Ltd
SSE:600503
Watchlist
Price: 2.68 CNY 0.75% Market Closed
Market Cap: 4.3B CNY

Intrinsic Value

The intrinsic value of one Deluxe Family Co Ltd stock under the Base Case scenario is 0.71 CNY. Compared to the current market price of 2.68 CNY, Deluxe Family Co Ltd is Overvalued by 74%.

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

Intrinsic Value
0.71 CNY
Overvaluation 74%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation History
Deluxe Family Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Deluxe Family 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 Deluxe Family Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Deluxe Family Co Ltd.

Explain Valuation
Compare Deluxe Family Co Ltd to

Fundamental Analysis

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

Balance Sheet Decomposition
Deluxe Family Co Ltd

Current Assets 3.5B
Receivables 29m
Other Current Assets 3.5B
Non-Current Assets 1.2B
Long-Term Investments 1.1B
PP&E 24m
Intangibles 16m
Other Non-Current Assets 12m
Current Liabilities 739m
Accounts Payable 74m
Accrued Liabilities 90k
Other Current Liabilities 664.9m
Non-Current Liabilities 371m
Long-Term Debt 294m
Other Non-Current Liabilities 77m
Efficiency

Free Cash Flow Analysis
Deluxe Family Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Deluxe Family Co Ltd

Revenue
259.3m CNY
Cost of Revenue
-208.7m CNY
Gross Profit
50.6m CNY
Operating Expenses
-132.8m CNY
Operating Income
-82.2m CNY
Other Expenses
20.1m CNY
Net Income
-62.2m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Deluxe Family Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Strong 3Y Average Gross Margin
Healthy Gross Margin
Declining ROIC
Low 3Y Average Net Margin
35/100
Profitability
Score

Deluxe Family Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Deluxe Family Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
High Altman Z-Score
76/100
Solvency
Score

Deluxe Family Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Deluxe Family Co Ltd

There are no price targets for Deluxe Family 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 Deluxe Family 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 Deluxe Family Co Ltd stock?

The intrinsic value of one Deluxe Family Co Ltd stock under the Base Case scenario is 0.71 CNY.

Is Deluxe Family Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2.68 CNY, Deluxe Family Co Ltd is Overvalued by 74%.

Back to Top