
Beijing Kingsoft Office Software Inc
SSE:688111

Intrinsic Value
The intrinsic value of one
Beijing Kingsoft Office Software Inc
stock under the Base Case scenario is
154.71
CNY.
Compared to the current market price of 306.21 CNY,
Beijing Kingsoft Office Software Inc
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Kingsoft Office Software Inc
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Kingsoft Office Software Inc
Balance Sheet Decomposition
Beijing Kingsoft Office Software Inc
Current Assets | 6.1B |
Cash & Short-Term Investments | 5.4B |
Receivables | 585.6m |
Other Current Assets | 73.1m |
Non-Current Assets | 9.8B |
Long-Term Investments | 8.9B |
PP&E | 475m |
Intangibles | 264m |
Other Non-Current Assets | 123.2m |
Free Cash Flow Analysis
Beijing Kingsoft Office Software Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Kingsoft Office Software Inc
Revenue
|
5.2B
CNY
|
Cost of Revenue
|
-809.1m
CNY
|
Gross Profit
|
4.4B
CNY
|
Operating Expenses
|
-3B
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
273.7m
CNY
|
Net Income
|
1.7B
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Kingsoft Office Software Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Kingsoft Office Software Inc's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Kingsoft Office Software Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Kingsoft Office Software Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Kingsoft Office Software Inc
According to Wall Street analysts, the average 1-year price target for
Beijing Kingsoft Office Software Inc
is 350.54 CNY
with a low forecast of 186.85 CNY and a high forecast of 468.3 CNY.
Dividends
Current shareholder yield for Beijing Kingsoft Office Software Inc 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
Beijing Kingsoft Office Software Inc
stock under the Base Case scenario is
154.71
CNY.
Compared to the current market price of 306.21 CNY,
Beijing Kingsoft Office Software Inc
is
Overvalued by 49%.