Wuxi Chipown Micro-electronics Ltd
SSE:688508
Intrinsic Value
The intrinsic value of one Wuxi Chipown Micro-electronics Ltd stock under the Base Case scenario is 48.96 CNY. Compared to the current market price of 56.13 CNY, Wuxi Chipown Micro-electronics Ltd is Overvalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Wuxi Chipown Micro-electronics Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Wuxi Chipown Micro-electronics Ltd
Balance Sheet Decomposition
Wuxi Chipown Micro-electronics Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 1.9B |
Receivables | 264.5m |
Other Current Assets | 326.1m |
Non-Current Assets | 488.1m |
Long-Term Investments | 237.1m |
PP&E | 173m |
Intangibles | 36.4m |
Other Non-Current Assets | 41.7m |
Free Cash Flow Analysis
Wuxi Chipown Micro-electronics Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Wuxi Chipown Micro-electronics Ltd
Revenue
|
812.7m
CNY
|
Cost of Revenue
|
-514.8m
CNY
|
Gross Profit
|
297.9m
CNY
|
Operating Expenses
|
-238.1m
CNY
|
Operating Income
|
59.9m
CNY
|
Other Expenses
|
48.6m
CNY
|
Net Income
|
108.5m
CNY
|
Profitability Score
Profitability Due Diligence
Wuxi Chipown Micro-electronics Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Wuxi Chipown Micro-electronics Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Wuxi Chipown Micro-electronics Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Wuxi Chipown Micro-electronics 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
Wuxi Chipown Micro-electronics Ltd
According to Wall Street analysts, the average 1-year price target for Wuxi Chipown Micro-electronics Ltd is 73.94 CNY with a low forecast of 73.21 CNY and a high forecast of 76.11 CNY.
Dividends
Current shareholder yield for Wuxi Chipown Micro-electronics 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 Wuxi Chipown Micro-electronics Ltd stock under the Base Case scenario is 48.96 CNY.
Compared to the current market price of 56.13 CNY, Wuxi Chipown Micro-electronics Ltd is Overvalued by 13%.