China-Singapore Suzhou Industrial Park Development Group Co Ltd
SSE:601512
Intrinsic Value
The intrinsic value of one China-Singapore Suzhou Industrial Park Development Group Co Ltd stock under the Base Case scenario is 6.24 CNY. Compared to the current market price of 7.41 CNY, China-Singapore Suzhou Industrial Park Development Group Co Ltd is Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China-Singapore Suzhou Industrial Park Development Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
China-Singapore Suzhou Industrial Park Development Group Co Ltd
Balance Sheet Decomposition
China-Singapore Suzhou Industrial Park Development Group Co Ltd
Current Assets | 16.9B |
Cash & Short-Term Investments | 3.2B |
Receivables | 2.9B |
Other Current Assets | 10.8B |
Non-Current Assets | 18.5B |
Long-Term Investments | 13.7B |
PP&E | 2.7B |
Intangibles | 177.2m |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
China-Singapore Suzhou Industrial Park Development Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China-Singapore Suzhou Industrial Park Development Group Co Ltd
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
802.7m
CNY
|
Operating Expenses
|
-451.7m
CNY
|
Operating Income
|
351.1m
CNY
|
Other Expenses
|
73.3m
CNY
|
Net Income
|
424.3m
CNY
|
Profitability Score
Profitability Due Diligence
China-Singapore Suzhou Industrial Park Development Group Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
China-Singapore Suzhou Industrial Park Development Group Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China-Singapore Suzhou Industrial Park Development Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
China-Singapore Suzhou Industrial Park Development Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China-Singapore Suzhou Industrial Park Development Group Co Ltd
According to Wall Street analysts, the average 1-year price target for China-Singapore Suzhou Industrial Park Development Group Co Ltd is 9.44 CNY with a low forecast of 9.34 CNY and a high forecast of 9.71 CNY.
Dividends
Current shareholder yield for China-Singapore Suzhou Industrial Park Development Group 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 China-Singapore Suzhou Industrial Park Development Group Co Ltd stock under the Base Case scenario is 6.24 CNY.
Compared to the current market price of 7.41 CNY, China-Singapore Suzhou Industrial Park Development Group Co Ltd is Overvalued by 16%.