Shenzhen Kiwi Instruments Co Ltd
SSE:688045
Intrinsic Value
The intrinsic value of one Shenzhen Kiwi Instruments Co Ltd stock under the Base Case scenario is 27.98 CNY. Compared to the current market price of 41.65 CNY, Shenzhen Kiwi Instruments Co Ltd is Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shenzhen Kiwi Instruments Co Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Shenzhen Kiwi Instruments Co Ltd
Balance Sheet Decomposition
Shenzhen Kiwi Instruments Co Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 863.7m |
Receivables | 160.4m |
Other Current Assets | 275.5m |
Non-Current Assets | 160.1m |
Long-Term Investments | 21.9m |
PP&E | 102.6m |
Intangibles | 28.6m |
Other Non-Current Assets | 7m |
Free Cash Flow Analysis
Shenzhen Kiwi Instruments Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Kiwi Instruments Co Ltd
Revenue
|
675.7m
CNY
|
Cost of Revenue
|
-499.6m
CNY
|
Gross Profit
|
176.1m
CNY
|
Operating Expenses
|
-244m
CNY
|
Operating Income
|
-67.8m
CNY
|
Other Expenses
|
37.2m
CNY
|
Net Income
|
-30.6m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Kiwi Instruments Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Shenzhen Kiwi Instruments Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Kiwi Instruments Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Shenzhen Kiwi Instruments Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Kiwi Instruments Co Ltd
Dividends
Current shareholder yield for Shenzhen Kiwi Instruments 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 Shenzhen Kiwi Instruments Co Ltd stock under the Base Case scenario is 27.98 CNY.
Compared to the current market price of 41.65 CNY, Shenzhen Kiwi Instruments Co Ltd is Overvalued by 33%.