
Chahua Modern Housewares Co Ltd
SSE:603615

Intrinsic Value
The intrinsic value of one
Chahua Modern Housewares Co Ltd
stock under the Base Case scenario is
4.7
CNY.
Compared to the current market price of 20.83 CNY,
Chahua Modern Housewares Co Ltd
is
Overvalued by 77%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chahua Modern Housewares Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Chahua Modern Housewares Co Ltd
Balance Sheet Decomposition
Chahua Modern Housewares Co Ltd
Current Assets | 1B |
Cash & Short-Term Investments | 772.3m |
Receivables | 88.4m |
Other Current Assets | 145.8m |
Non-Current Assets | 516m |
Long-Term Investments | 15.9m |
PP&E | 428.7m |
Intangibles | 43.8m |
Other Non-Current Assets | 27.6m |
Free Cash Flow Analysis
Chahua Modern Housewares Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Chahua Modern Housewares Co Ltd
Revenue
|
554.3m
CNY
|
Cost of Revenue
|
-456m
CNY
|
Gross Profit
|
98.3m
CNY
|
Operating Expenses
|
-150.5m
CNY
|
Operating Income
|
-52.2m
CNY
|
Other Expenses
|
14.1m
CNY
|
Net Income
|
-38.1m
CNY
|
Profitability Score
Profitability Due Diligence
Chahua Modern Housewares Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Chahua Modern Housewares Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chahua Modern Housewares Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Chahua Modern Housewares Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Chahua Modern Housewares Co Ltd
Dividends
Current shareholder yield for Chahua Modern Housewares 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
Chahua Modern Housewares Co Ltd
stock under the Base Case scenario is
4.7
CNY.
Compared to the current market price of 20.83 CNY,
Chahua Modern Housewares Co Ltd
is
Overvalued by 77%.