
Opple Lighting Co Ltd
SSE:603515

Intrinsic Value
The intrinsic value of one
Opple Lighting Co Ltd
stock under the Base Case scenario is
22.32
CNY.
Compared to the current market price of 17.92 CNY,
Opple Lighting Co Ltd
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Opple Lighting Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Opple Lighting Co Ltd
Balance Sheet Decomposition
Opple Lighting Co Ltd
Current Assets | 7B |
Cash & Short-Term Investments | 5.7B |
Receivables | 816.2m |
Other Current Assets | 564.5m |
Non-Current Assets | 2.6B |
Long-Term Investments | 563.6m |
PP&E | 1.4B |
Intangibles | 484.2m |
Other Non-Current Assets | 161.3m |
Free Cash Flow Analysis
Opple Lighting Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Opple Lighting Co Ltd
Revenue
|
7B
CNY
|
Cost of Revenue
|
-4.3B
CNY
|
Gross Profit
|
2.7B
CNY
|
Operating Expenses
|
-1.8B
CNY
|
Operating Income
|
867.3m
CNY
|
Other Expenses
|
55.9m
CNY
|
Net Income
|
923.2m
CNY
|
Profitability Score
Profitability Due Diligence
Opple Lighting Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Opple Lighting Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Opple Lighting Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Opple Lighting 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
Opple Lighting Co Ltd
According to Wall Street analysts, the average 1-year price target for
Opple Lighting Co Ltd
is 20.16 CNY
with a low forecast of 16.97 CNY and a high forecast of 24.57 CNY.
Dividends
Current shareholder yield for Opple Lighting 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
Opple Lighting Co Ltd
stock under the Base Case scenario is
22.32
CNY.
Compared to the current market price of 17.92 CNY,
Opple Lighting Co Ltd
is
Undervalued by 20%.