Suzhou HYC Technology Co Ltd
SSE:688001
Intrinsic Value
The intrinsic value of one Suzhou HYC Technology Co Ltd stock under the Base Case scenario is 16.1 CNY. Compared to the current market price of 25.05 CNY, Suzhou HYC Technology Co Ltd is Overvalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Suzhou HYC Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Suzhou HYC Technology Co Ltd
Balance Sheet Decomposition
Suzhou HYC Technology Co Ltd
Current Assets | 3.1B |
Cash & Short-Term Investments | 731.2m |
Receivables | 1.6B |
Other Current Assets | 807.2m |
Non-Current Assets | 2.2B |
Long-Term Investments | 132.5m |
PP&E | 1.5B |
Intangibles | 506.5m |
Other Non-Current Assets | 50.6m |
Free Cash Flow Analysis
Suzhou HYC Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Suzhou HYC Technology Co Ltd
Revenue
|
1.8B
CNY
|
Cost of Revenue
|
-1.1B
CNY
|
Gross Profit
|
724.9m
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
-483.8m
CNY
|
Other Expenses
|
-9.2m
CNY
|
Net Income
|
-493m
CNY
|
Profitability Score
Profitability Due Diligence
Suzhou HYC Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Suzhou HYC Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Suzhou HYC Technology Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Suzhou HYC Technology Co Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Suzhou HYC Technology Co Ltd
Dividends
Current shareholder yield for Suzhou HYC Technology 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 Suzhou HYC Technology Co Ltd stock under the Base Case scenario is 16.1 CNY.
Compared to the current market price of 25.05 CNY, Suzhou HYC Technology Co Ltd is Overvalued by 36%.