
Beijing-Shanghai High Speed Railway Co Ltd
SSE:601816

Intrinsic Value
The intrinsic value of one
Beijing-Shanghai High Speed Railway Co Ltd
stock under the Base Case scenario is
6.51
CNY.
Compared to the current market price of 5.81 CNY,
Beijing-Shanghai High Speed Railway Co Ltd
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing-Shanghai High Speed Railway Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beijing-Shanghai High Speed Railway Co Ltd
Balance Sheet Decomposition
Beijing-Shanghai High Speed Railway Co Ltd
Current Assets | 9.5B |
Cash & Short-Term Investments | 7.5B |
Receivables | 1.9B |
Other Current Assets | 152.3m |
Non-Current Assets | 273.8B |
PP&E | 215.6B |
Intangibles | 57.8B |
Other Non-Current Assets | 363m |
Free Cash Flow Analysis
Beijing-Shanghai High Speed Railway Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing-Shanghai High Speed Railway Co Ltd
Revenue
|
32.5B
CNY
|
Cost of Revenue
|
-17.1B
CNY
|
Gross Profit
|
15.4B
CNY
|
Operating Expenses
|
-604.4m
CNY
|
Operating Income
|
14.8B
CNY
|
Other Expenses
|
-4.8B
CNY
|
Net Income
|
10B
CNY
|
Profitability Score
Profitability Due Diligence
Beijing-Shanghai High Speed Railway Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Beijing-Shanghai High Speed Railway Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing-Shanghai High Speed Railway Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Beijing-Shanghai High Speed Railway Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing-Shanghai High Speed Railway Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing-Shanghai High Speed Railway Co Ltd
is 6.59 CNY
with a low forecast of 5.93 CNY and a high forecast of 7.35 CNY.
Dividends
Current shareholder yield for Beijing-Shanghai High Speed Railway 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
Beijing-Shanghai High Speed Railway Co Ltd
stock under the Base Case scenario is
6.51
CNY.
Compared to the current market price of 5.81 CNY,
Beijing-Shanghai High Speed Railway Co Ltd
is
Undervalued by 11%.