Luoyang Glass Co Ltd
SSE:600876
Intrinsic Value
Luoyang Glass Co Ltd is a CN-based company operating in Building Products industry. [ Read More ]
The intrinsic value of one
Luoyang Glass Co Ltd
stock under the Base Case scenario is
19.98
CNY.
Compared to the current market price of 11.59 CNY,
Luoyang Glass Co Ltd
is
Undervalued by 42%.
Luoyang Glass Co Ltd's market capitalization is 7.5B CNY.
Luoyang Glass Co Ltd stock price is 11.59 CNY.
Luoyang Glass Co Ltd stock price (11.59 CNY) is 42% less than its Intrinsic Value (19.98 CNY).
Luoyang Glass Co Ltd stock (1.55 CNY) is 87% less than its price (11.59 CNY). Open DCF Valuation
Luoyang Glass Co Ltd stock price (11.59 CNY) is 70% less than its Relative Value (38.4 CNY). Open Relative Valuation
Luoyang Glass Co Ltd has upside potential of 58% compared to the average analyst price target.
Open Wall St Estimates
Luoyang Glass Co Ltd's short-term assets (4B CNY) exceed its short-term liabilties (4B CNY).
Luoyang Glass Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 9%.
Luoyang Glass Co Ltd has positive Operating Income for the last twelve months.
Luoyang Glass Co Ltd's D/E (Debt to Equity) is equal to 1.11.
Luoyang Glass Co Ltd has positive Net Income for the last twelve months.
Luoyang Glass Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 5%.
Luoyang Glass Co Ltd has positive three-year average ROE (Return on Equity): 14%. The company is efficient at transforming stockholders' equity into net income.
Luoyang Glass Co Ltd has positive three-year average ROIC (Return on Invested Capital): 7%. The company is efficient at using invested capital to generate operating income.
Luoyang Glass Co Ltd has positive Gross Profit for the last twelve months.
Luoyang Glass Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 14% to 5%.
Luoyang Glass Co Ltd's Revenue has grown by an exceptional 31% over the past 12 months.
Luoyang Glass Co Ltd's long-term assets (12B CNY) exceed its long-term liabilties (8B CNY).
Luoyang Glass Co Ltd's Revenue is forecast to grow at a rate of 28% per year over the next 3 years.
Luoyang Glass Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 30% to 9%.
Luoyang Glass Co Ltd's Revenue has been growing by an exceptional 29% per year for the last 3 years.
Luoyang Glass Co Ltd's Altman Z-Score is very low and is equal to 1.58.
Luoyang Glass Co Ltd has negative Free Cash Flow for the last twelve months.
Luoyang Glass Co Ltd has positive Net Debt. This means that the company has more debt (5B CNY) than cash and short-term investments (229m CNY).
Valuation Backtest
Luoyang Glass Co Ltd
Run backtest to discover the historical profit from buying and selling
Luoyang Glass 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
Luoyang Glass Co Ltd
Balance Sheet Decomposition
Luoyang Glass Co Ltd
| Current Assets | 4.3B |
| Cash & Short-Term Investments | 229.2m |
| Receivables | 3.2B |
| Other Current Assets | 929.1m |
| Non-Current Assets | 8.1B |
| PP&E | 7.3B |
| Intangibles | 777.6m |
| Other Non-Current Assets | 16m |
| Current Liabilities | 4.2B |
| Accounts Payable | 1.5B |
| Accrued Liabilities | 103.9m |
| Short-Term Debt | 2B |
| Other Current Liabilities | 500.8m |
| Non-Current Liabilities | 3.6B |
| Long-Term Debt | 3.1B |
| Other Non-Current Liabilities | 516.2m |
Earnings Waterfall
Luoyang Glass Co Ltd
|
Revenue
|
6.6B
CNY
|
|
Cost of Revenue
|
-5.8B
CNY
|
|
Gross Profit
|
764.3m
CNY
|
|
Operating Expenses
|
-223.4m
CNY
|
|
Operating Income
|
540.9m
CNY
|
|
Other Expenses
|
-146.2m
CNY
|
|
Net Income
|
394.7m
CNY
|
Free Cash Flow Analysis
Luoyang Glass Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Luoyang Glass Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Luoyang Glass Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Luoyang Glass Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Luoyang Glass Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Luoyang Glass Co Ltd
According to Wall Street analysts, the average 1-year price target for
Luoyang Glass Co Ltd
is 18.27 CNY
with a low forecast of 14.34 CNY and a high forecast of 22.05 CNY.
Shareholder Return
Price
Luoyang Glass Co Ltd
| Average Annual Return | 19.29% |
| Standard Deviation of Annual Returns | 54.93% |
| Max Drawdown | -73% |
| Market Capitalization | 7.5B CNY |
| Shares Outstanding | 597 035 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Luoyang Glass Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Luoyang Glass Co Ltd is a CN-based company operating in Building Products industry. The company is headquartered in Luoyang, Henan and currently employs 3,857 full-time employees. Luoyang Glass Company Limited is a China based company principally engaged in the research and development, production and sales of float glass. The firm's main products are ultra-thin electronic glass substrates, photovoltaic glass, ordinary glass and silica sand. The firm's products are mainly used in twisted nematic liquid crystal displays (TN-LCD), super twisted nematic liquid crystal displays (STN-LCD) and organic light emitting displays (OLED), as well as the touch modules of the touch screens and window protection screens. The firm mainly distributes its products within the domestic market.
Contact
IPO
Employees
Officers
The intrinsic value of one
Luoyang Glass Co Ltd
stock under the Base Case scenario is
19.98
CNY.
Compared to the current market price of 11.59 CNY,
Luoyang Glass Co Ltd
is
Undervalued by 42%.
You don't have any saved screeners yet
