Henan Shijia Photons Technology Co Ltd
SSE:688313
Intrinsic Value
The intrinsic value of one Henan Shijia Photons Technology Co Ltd stock under the Base Case scenario is 45.3 CNY. Compared to the current market price of 68.94 CNY, Henan Shijia Photons Technology Co Ltd is Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.
Let our AI break down the key assumptions behind the intrinsic value calculation for Henan Shijia Photons Technology Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
Henan Shijia Photons Technology Co Ltd
Balance Sheet Decomposition
Henan Shijia Photons Technology Co Ltd
| Current Assets | 1.7B |
| Receivables | 618m |
| Other Current Assets | 1.1B |
| Non-Current Assets | 847m |
| Long-Term Investments | 154m |
| PP&E | 568m |
| Intangibles | 36.1m |
| Other Non-Current Assets | 88.9m |
Free Cash Flow Analysis
Henan Shijia Photons Technology Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
Henan Shijia Photons Technology Co Ltd
|
Revenue
|
1.9B
CNY
|
|
Cost of Revenue
|
-1.3B
CNY
|
|
Gross Profit
|
622.1m
CNY
|
|
Operating Expenses
|
-292.5m
CNY
|
|
Operating Income
|
329.5m
CNY
|
|
Other Expenses
|
-1.1m
CNY
|
|
Net Income
|
328.4m
CNY
|
Profitability Score
Profitability Due Diligence
Henan Shijia Photons Technology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Henan Shijia Photons Technology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Henan Shijia Photons Technology Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
Henan Shijia Photons Technology Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Henan Shijia Photons Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Henan Shijia Photons Technology Co Ltd is 76.7 CNY with a low forecast of 75.95 CNY and a high forecast of 78.96 CNY.
Dividends
Current shareholder yield for Henan Shijia Photons 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 Henan Shijia Photons Technology Co Ltd stock under the Base Case scenario is 45.3 CNY.
Compared to the current market price of 68.94 CNY, Henan Shijia Photons Technology Co Ltd is Overvalued by 34%.