Triumph Science&Technology Co Ltd
SSE:600552
Intrinsic Value
The intrinsic value of one Triumph Science&Technology Co Ltd stock under the Base Case scenario is 17.57 CNY. Compared to the current market price of 11.24 CNY, Triumph Science&Technology Co Ltd is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Triumph Science&Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Triumph Science&Technology Co Ltd
Balance Sheet Decomposition
Triumph Science&Technology Co Ltd
Current Assets | 5.5B |
Cash & Short-Term Investments | 534.1m |
Receivables | 2.2B |
Other Current Assets | 2.8B |
Non-Current Assets | 5.8B |
PP&E | 4.9B |
Intangibles | 859.9m |
Other Non-Current Assets | 46.3m |
Free Cash Flow Analysis
Triumph Science&Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Triumph Science&Technology Co Ltd
Revenue
|
4.9B
CNY
|
Cost of Revenue
|
-4.1B
CNY
|
Gross Profit
|
842.6m
CNY
|
Operating Expenses
|
-526m
CNY
|
Operating Income
|
316.6m
CNY
|
Other Expenses
|
-166.4m
CNY
|
Net Income
|
150.2m
CNY
|
Profitability Score
Profitability Due Diligence
Triumph Science&Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Triumph Science&Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Triumph Science&Technology Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Triumph Science&Technology Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Triumph Science&Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Triumph Science&Technology Co Ltd is 16.26 CNY with a low forecast of 15.45 CNY and a high forecast of 17.42 CNY.
Dividends
Current shareholder yield for Triumph Science&Technology 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 Triumph Science&Technology Co Ltd stock under the Base Case scenario is 17.57 CNY.
Compared to the current market price of 11.24 CNY, Triumph Science&Technology Co Ltd is Undervalued by 36%.