GuangZhou Baiyun Electric Equipment Co Ltd
SSE:603861

Watchlist Manager
GuangZhou Baiyun Electric Equipment Co Ltd Logo
GuangZhou Baiyun Electric Equipment Co Ltd
SSE:603861
Watchlist
Price: 13.12 CNY 0.92% Market Closed
Market Cap: 7.1B CNY

Intrinsic Value

The intrinsic value of one GuangZhou Baiyun Electric Equipment Co Ltd stock under the Base Case scenario is 10.62 CNY. Compared to the current market price of 13.12 CNY, GuangZhou Baiyun Electric Equipment Co Ltd is Overvalued by 19%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
10.62 CNY
Overvaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
GuangZhou Baiyun Electric Equipment Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about GuangZhou Baiyun Electric Equipment Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GuangZhou Baiyun Electric Equipment Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for GuangZhou Baiyun Electric Equipment Co Ltd.

Explain Valuation
Compare GuangZhou Baiyun Electric Equipment Co Ltd to

Fundamental Analysis

GuangZhou Baiyun Electric Equipment Co Ltd
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GuangZhou Baiyun Electric Equipment Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
GuangZhou Baiyun Electric Equipment Co Ltd

Current Assets 6.3B
Receivables 2.7B
Other Current Assets 3.6B
Non-Current Assets 4.4B
Long-Term Investments 342m
PP&E 1.9B
Intangibles 385m
Other Non-Current Assets 1.7B
Current Liabilities 5.2B
Accounts Payable 3.4B
Accrued Liabilities 67m
Short-Term Debt 567m
Other Current Liabilities 1.2B
Non-Current Liabilities 1.4B
Long-Term Debt 1.1B
Other Non-Current Liabilities 282m
Efficiency

Free Cash Flow Analysis
GuangZhou Baiyun Electric Equipment Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
GuangZhou Baiyun Electric Equipment Co Ltd

Revenue
4.9B CNY
Cost of Revenue
-4B CNY
Gross Profit
904.8m CNY
Operating Expenses
-637.1m CNY
Operating Income
267.8m CNY
Other Expenses
-47.2m CNY
Net Income
220.6m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

GuangZhou Baiyun Electric Equipment Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Healthy Gross Margin
Operating Margin is Increasing
46/100
Profitability
Score

GuangZhou Baiyun Electric Equipment Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

GuangZhou Baiyun Electric Equipment Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
51/100
Solvency
Score

GuangZhou Baiyun Electric Equipment Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
GuangZhou Baiyun Electric Equipment Co Ltd

There are no price targets for GuangZhou Baiyun Electric Equipment Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GuangZhou Baiyun Electric Equipment 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one GuangZhou Baiyun Electric Equipment Co Ltd stock?

The intrinsic value of one GuangZhou Baiyun Electric Equipment Co Ltd stock under the Base Case scenario is 10.62 CNY.

Is GuangZhou Baiyun Electric Equipment Co Ltd stock undervalued or overvalued?

Compared to the current market price of 13.12 CNY, GuangZhou Baiyun Electric Equipment Co Ltd is Overvalued by 19%.

Back to Top