Primarius Technologies Co Ltd
SSE:688206
Intrinsic Value
The intrinsic value of one Primarius Technologies Co Ltd stock under the Base Case scenario is 8.57 CNY. Compared to the current market price of 23.48 CNY, Primarius Technologies Co Ltd is Overvalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Primarius Technologies Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Primarius Technologies Co Ltd
Balance Sheet Decomposition
Primarius Technologies Co Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.3B |
Receivables | 129.1m |
Other Current Assets | 124.8m |
Non-Current Assets | 842.1m |
Long-Term Investments | 207.7m |
PP&E | 236.2m |
Intangibles | 388.6m |
Other Non-Current Assets | 9.6m |
Free Cash Flow Analysis
Primarius Technologies Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Primarius Technologies Co Ltd
Revenue
|
288.8m
CNY
|
Cost of Revenue
|
-29.7m
CNY
|
Gross Profit
|
259m
CNY
|
Operating Expenses
|
-302.9m
CNY
|
Operating Income
|
-43.8m
CNY
|
Other Expenses
|
24.7m
CNY
|
Net Income
|
-19.2m
CNY
|
Profitability Score
Profitability Due Diligence
Primarius Technologies Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Score
Primarius Technologies Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Primarius Technologies Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Primarius Technologies 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
Primarius Technologies Co Ltd
According to Wall Street analysts, the average 1-year price target for Primarius Technologies Co Ltd is 22.4 CNY with a low forecast of 17.17 CNY and a high forecast of 28.28 CNY.
Dividends
Current shareholder yield for Primarius Technologies 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 Primarius Technologies Co Ltd stock under the Base Case scenario is 8.57 CNY.
Compared to the current market price of 23.48 CNY, Primarius Technologies Co Ltd is Overvalued by 63%.