Xilinmen Furniture Co Ltd
SSE:603008
Intrinsic Value
Xilinmen Furniture Co., Ltd. engages in the research and development, manufacture, and sale of mattresses. [ Read More ]
The intrinsic value of one Xilinmen Furniture Co Ltd stock under the Base Case scenario is 41.3 CNY. Compared to the current market price of 16.23 CNY, Xilinmen Furniture Co Ltd is Undervalued by 61%.
Valuation Backtest
Xilinmen Furniture Co Ltd
Run backtest to discover the historical profit from buying and selling Xilinmen Furniture 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
Balance Sheet Decomposition
Xilinmen Furniture Co Ltd
| Current Assets | 4.7B |
| Cash & Short-Term Investments | 1.7B |
| Receivables | 1.2B |
| Other Current Assets | 1.8B |
| Non-Current Assets | 3.9B |
| Long-Term Investments | 327m |
| PP&E | 2.3B |
| Intangibles | 513.7m |
| Other Non-Current Assets | 692.6m |
| Current Liabilities | 3.9B |
| Accounts Payable | 1.2B |
| Accrued Liabilities | 55.1m |
| Short-Term Debt | 2.1B |
| Other Current Liabilities | 488.5m |
| Non-Current Liabilities | 1B |
| Long-Term Debt | 708.9m |
| Other Non-Current Liabilities | 294.5m |
Earnings Waterfall
Xilinmen Furniture Co Ltd
|
Revenue
|
8.2B
CNY
|
|
Cost of Revenue
|
-5.5B
CNY
|
|
Gross Profit
|
2.6B
CNY
|
|
Operating Expenses
|
-2.3B
CNY
|
|
Operating Income
|
340.8m
CNY
|
|
Other Expenses
|
-102m
CNY
|
|
Net Income
|
238.8m
CNY
|
Free Cash Flow Analysis
Xilinmen Furniture Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Xilinmen Furniture Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Xilinmen Furniture Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xilinmen Furniture Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Xilinmen Furniture Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xilinmen Furniture Co Ltd
According to Wall Street analysts, the average 1-year price target for Xilinmen Furniture Co Ltd is 24.87 CNY with a low forecast of 21.49 CNY and a high forecast of 28.2 CNY.
Shareholder Return
Price
Xilinmen Furniture Co Ltd
| Average Annual Return | 27.94% |
| Standard Deviation of Annual Returns | 44.76% |
| Max Drawdown | -66% |
| Market Capitalization | 6.3B CNY |
| Shares Outstanding | 378 992 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Xilinmen Furniture Co., Ltd. engages in the research and development, manufacture, and sale of mattresses. The company is headquartered in Shaoxing, Zhejiang and currently employs 10,089 full-time employees. The company went IPO on 2012-07-17. The firm's major businesses include civil furniture business, hotel furniture business and movie and television (TV) culture business. Civil furniture business is involved in the sale of mattresses, soft beds and other bedroom furniture. The firm operates its hotel furniture business primarily through the offering of indoor furniture and decoration related wood products for starred hotels and large public construction projects. Its movie and TV culture business consists of the investment, production, distribution and related businesses of movie and TV programs.
Contact
IPO
Employees
Officers
The intrinsic value of one Xilinmen Furniture Co Ltd stock under the Base Case scenario is 41.3 CNY.
Compared to the current market price of 16.23 CNY, Xilinmen Furniture Co Ltd is Undervalued by 61%.
You don't have any saved screeners yet
