Shanghai Yaohua Pilkington Glass Group Co Ltd
SSE:600819
Intrinsic Value
Shanghai Yaohua Pilkington Glass Group Co., Ltd. engages in the production and sales of float glass, architectural glass, and automotive glass. [ Read More ]
The intrinsic value of one
Shanghai Yaohua Pilkington Glass Group Co Ltd
stock under the Base Case scenario is
4.86
CNY.
Compared to the current market price of 4.39 CNY,
Shanghai Yaohua Pilkington Glass Group Co Ltd
is
Undervalued by 10%.
Shanghai Yaohua Pilkington Glass Group Co Ltd's market capitalization is 4.1B CNY.
Shanghai Yaohua Pilkington Glass Group Co Ltd stock price is 4.39 CNY.
Shanghai Yaohua Pilkington Glass Group Co Ltd stock price (4.39 CNY) is 10% less than its Intrinsic Value (4.86 CNY).
Shanghai Yaohua Pilkington Glass Group Co Ltd stock (4.02 CNY) is 8% less than its price (4.39 CNY). Open DCF Valuation
Shanghai Yaohua Pilkington Glass Group Co Ltd stock price (4.39 CNY) is 23% less than its Relative Value (5.7 CNY). Open Relative Valuation
Shanghai Yaohua Pilkington Glass Group Co Ltd.
Shanghai Yaohua Pilkington Glass Group Co Ltd has positive Net Debt. This means that the company has more debt (2B CNY) than cash and short-term investments (901m CNY).
Shanghai Yaohua Pilkington Glass Group Co Ltd has positive Gross Profit for the last twelve months.
Shanghai Yaohua Pilkington Glass Group Co Ltd's Revenue has grown by 17% over the past 12 months.
Shanghai Yaohua Pilkington Glass Group Co Ltd has positive Free Cash Flow for the last twelve months.
Shanghai Yaohua Pilkington Glass Group Co Ltd's short-term assets (4B CNY) exceed its short-term liabilties (3B CNY).
Shanghai Yaohua Pilkington Glass Group Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 5% to -2%.
Shanghai Yaohua Pilkington Glass Group Co Ltd's Revenue has been growing by 11% per year for the last 3 years.
Shanghai Yaohua Pilkington Glass Group Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 7% to -4%.
Shanghai Yaohua Pilkington Glass Group Co Ltd has negative Operating Income for the last twelve months.
Shanghai Yaohua Pilkington Glass Group Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -2%.
Shanghai Yaohua Pilkington Glass Group Co Ltd has negative Net Income for the last twelve months.
Shanghai Yaohua Pilkington Glass Group Co Ltd's ROE (Return on Equity) for the past 12 months is negative and is equal to -4%.
Shanghai Yaohua Pilkington Glass Group Co Ltd's long-term assets (8B CNY) exceed its long-term liabilties (5B CNY).
Shanghai Yaohua Pilkington Glass Group Co Ltd has a very low three-year average ROE (Return on Equity): 2%. The company is not efficient at transforming stockholders' equity into net income.
Shanghai Yaohua Pilkington Glass Group 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.
Shanghai Yaohua Pilkington Glass Group Co Ltd's Altman Z-Score is very low and is equal to 1.65.
Shanghai Yaohua Pilkington Glass Group Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.45.
Valuation Backtest
Shanghai Yaohua Pilkington Glass Group Co Ltd
Run backtest to discover the historical profit from buying and selling
Shanghai Yaohua Pilkington Glass Group 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
Shanghai Yaohua Pilkington Glass Group Co Ltd
Balance Sheet Decomposition
Shanghai Yaohua Pilkington Glass Group Co Ltd
| Current Assets | 3.7B |
| Cash & Short-Term Investments | 901.1m |
| Receivables | 1.1B |
| Other Current Assets | 1.7B |
| Non-Current Assets | 4.3B |
| Long-Term Investments | 87.9m |
| PP&E | 3.7B |
| Intangibles | 416.5m |
| Other Non-Current Assets | 89m |
| Current Liabilities | 2.8B |
| Accounts Payable | 970.5m |
| Accrued Liabilities | 259.6m |
| Short-Term Debt | 1.2B |
| Other Current Liabilities | 409.1m |
| Non-Current Liabilities | 1.8B |
| Long-Term Debt | 317.8m |
| Other Non-Current Liabilities | 1.5B |
Earnings Waterfall
Shanghai Yaohua Pilkington Glass Group Co Ltd
|
Revenue
|
5.6B
CNY
|
|
Cost of Revenue
|
-5B
CNY
|
|
Gross Profit
|
618m
CNY
|
|
Operating Expenses
|
-740.6m
CNY
|
|
Operating Income
|
-122.5m
CNY
|
|
Other Expenses
|
-2.7m
CNY
|
|
Net Income
|
-125.2m
CNY
|
Free Cash Flow Analysis
Shanghai Yaohua Pilkington Glass Group Co Ltd
Profitability Score
Profitability Due Diligence
Shanghai Yaohua Pilkington Glass Group Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai Yaohua Pilkington Glass Group Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Yaohua Pilkington Glass Group Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai Yaohua Pilkington Glass Group Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Yaohua Pilkington Glass Group Co Ltd
Shareholder Return
Price
Shanghai Yaohua Pilkington Glass Group Co Ltd
| Average Annual Return | -0.38% |
| Standard Deviation of Annual Returns | 17.06% |
| Max Drawdown | -57% |
| Market Capitalization | 4.1B CNY |
| Shares Outstanding | 934 916 069 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Shanghai Yaohua Pilkington Glass Group Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Shanghai Yaohua Pilkington Glass Group Co., Ltd. engages in the production and sales of float glass, architectural glass, and automotive glass. The company is headquartered in Shanghai, Shanghai and currently employs 2,790 full-time employees. The firm operates its business through three segments. The Float Glass segment is mainly engaged in the manufacture and sales of high-end automotive primary glass, online hard coated Low-E glass, ultra clear glass, solar panel glass and special energy-saving glass series. The Architectural Glass Processing segment is mainly engaged in the manufacture and sales of high performance, energy conservation and environmental protection architectural glass products such as offline Low-E coating glass, energy-saving hollow, safety interlayer and color glaze. The Automotive Processing Glass segment is mainly engaged in the Original Equipment Manufacturer (OEM) of automotive glass as well as the manufacture and sales of glass assembly. The firm distributes its products in the domestic market and to overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one
Shanghai Yaohua Pilkington Glass Group Co Ltd
stock under the Base Case scenario is
4.86
CNY.
Compared to the current market price of 4.39 CNY,
Shanghai Yaohua Pilkington Glass Group Co Ltd
is
Undervalued by 10%.
You don't have any saved screeners yet
