
WuXi AppTec Co Ltd
SSE:603259

Intrinsic Value
The intrinsic value of one
WuXi AppTec Co Ltd
stock under the Base Case scenario is
100.2
CNY.
Compared to the current market price of 60.34 CNY,
WuXi AppTec Co Ltd
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
WuXi AppTec Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
WuXi AppTec Co Ltd
Balance Sheet Decomposition
WuXi AppTec Co Ltd
Current Assets | 38.7B |
Cash & Short-Term Investments | 20.3B |
Receivables | 10.5B |
Other Current Assets | 8B |
Non-Current Assets | 41.6B |
Long-Term Investments | 11.3B |
PP&E | 26.7B |
Intangibles | 2.5B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
WuXi AppTec Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
WuXi AppTec Co Ltd
Revenue
|
40.9B
CNY
|
Cost of Revenue
|
-23.9B
CNY
|
Gross Profit
|
17B
CNY
|
Operating Expenses
|
-6.1B
CNY
|
Operating Income
|
10.9B
CNY
|
Other Expenses
|
217.1m
CNY
|
Net Income
|
11.2B
CNY
|
Profitability Score
Profitability Due Diligence
WuXi AppTec Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
WuXi AppTec Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
WuXi AppTec Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
WuXi AppTec Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
WuXi AppTec Co Ltd
According to Wall Street analysts, the average 1-year price target for
WuXi AppTec Co Ltd
is 87.33 CNY
with a low forecast of 72.72 CNY and a high forecast of 98.75 CNY.
Dividends
Current shareholder yield for WuXi AppTec 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
WuXi AppTec Co Ltd
stock under the Base Case scenario is
100.2
CNY.
Compared to the current market price of 60.34 CNY,
WuXi AppTec Co Ltd
is
Undervalued by 40%.