
Proya Cosmetics Co Ltd
SSE:603605

Intrinsic Value
The intrinsic value of one
Proya Cosmetics Co Ltd
stock under the Base Case scenario is
102.16
CNY.
Compared to the current market price of 95.5 CNY,
Proya Cosmetics Co Ltd
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Proya Cosmetics Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Proya Cosmetics Co Ltd
Balance Sheet Decomposition
Proya Cosmetics Co Ltd
Current Assets | 5.6B |
Cash & Short-Term Investments | 2.7B |
Receivables | 635.6m |
Other Current Assets | 2.2B |
Non-Current Assets | 1.9B |
Long-Term Investments | 245.9m |
PP&E | 996.4m |
Intangibles | 429.4m |
Other Non-Current Assets | 245.2m |
Free Cash Flow Analysis
Proya Cosmetics Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Proya Cosmetics Co Ltd
Revenue
|
11B
CNY
|
Cost of Revenue
|
-3.2B
CNY
|
Gross Profit
|
7.8B
CNY
|
Operating Expenses
|
-5.8B
CNY
|
Operating Income
|
2B
CNY
|
Other Expenses
|
-315.2m
CNY
|
Net Income
|
1.6B
CNY
|
Profitability Score
Profitability Due Diligence
Proya Cosmetics Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Proya Cosmetics Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Proya Cosmetics Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Proya Cosmetics Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Proya Cosmetics Co Ltd
According to Wall Street analysts, the average 1-year price target for
Proya Cosmetics Co Ltd
is 121.99 CNY
with a low forecast of 62.62 CNY and a high forecast of 169.05 CNY.
Dividends
Current shareholder yield for Proya Cosmetics 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
Proya Cosmetics Co Ltd
stock under the Base Case scenario is
102.16
CNY.
Compared to the current market price of 95.5 CNY,
Proya Cosmetics Co Ltd
is
Undervalued by 7%.