
iRay Technology Co Ltd
SSE:688301

Intrinsic Value
The intrinsic value of one
iRay Technology Co Ltd
stock under the Base Case scenario is
120.89
CNY.
Compared to the current market price of 121.01 CNY,
iRay Technology Co Ltd
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
iRay Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
iRay Technology Co Ltd
Balance Sheet Decomposition
iRay Technology Co Ltd
Current Assets | 4B |
Cash & Short-Term Investments | 2.2B |
Receivables | 890.4m |
Other Current Assets | 866.2m |
Non-Current Assets | 5.1B |
Long-Term Investments | 103.8m |
PP&E | 4.5B |
Intangibles | 308.9m |
Other Non-Current Assets | 223.8m |
Free Cash Flow Analysis
iRay Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
iRay Technology Co Ltd
Revenue
|
1.8B
CNY
|
Cost of Revenue
|
-941m
CNY
|
Gross Profit
|
881m
CNY
|
Operating Expenses
|
-390.7m
CNY
|
Operating Income
|
490.2m
CNY
|
Other Expenses
|
-21.2m
CNY
|
Net Income
|
469m
CNY
|
Profitability Score
Profitability Due Diligence
iRay Technology Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
iRay Technology Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
iRay Technology Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
iRay Technology Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
iRay Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
iRay Technology Co Ltd
is 137.39 CNY
with a low forecast of 101 CNY and a high forecast of 166.95 CNY.
Dividends
Current shareholder yield for iRay 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
iRay Technology Co Ltd
stock under the Base Case scenario is
120.89
CNY.
Compared to the current market price of 121.01 CNY,
iRay Technology Co Ltd
is
Fairly Valued.