Shenzhen United Winners Laser Co Ltd
SSE:688518
Intrinsic Value
The intrinsic value of one
Shenzhen United Winners Laser Co Ltd
stock under the Base Case scenario is
26.1
CNY.
Compared to the current market price of 23.93 CNY,
Shenzhen United Winners Laser Co Ltd
is
Undervalued by 8%.
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 Shenzhen United Winners Laser Co Ltd.
Fundamental Analysis
Revenue & Expenses Breakdown
Shenzhen United Winners Laser Co Ltd
Balance Sheet Decomposition
Shenzhen United Winners Laser Co Ltd
| Current Assets | 6.1B |
| Cash & Short-Term Investments | 1.3B |
| Receivables | 2.4B |
| Other Current Assets | 2.5B |
| Non-Current Assets | 1.5B |
| Long-Term Investments | 249m |
| PP&E | 1.1B |
| Intangibles | 112m |
| Other Non-Current Assets | 84m |
Free Cash Flow Analysis
Shenzhen United Winners Laser Co Ltd
| CNY | |
| Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen United Winners Laser Co Ltd
|
Revenue
|
3.2B
CNY
|
|
Cost of Revenue
|
-2.3B
CNY
|
|
Gross Profit
|
920.4m
CNY
|
|
Operating Expenses
|
-760.4m
CNY
|
|
Operating Income
|
159.9m
CNY
|
|
Other Expenses
|
12.3m
CNY
|
|
Net Income
|
172.3m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen United Winners Laser Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Shenzhen United Winners Laser Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen United Winners Laser Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Shenzhen United Winners Laser Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen United Winners Laser Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen United Winners Laser Co Ltd
is 22.64 CNY
with a low forecast of 18.07 CNY and a high forecast of 31.5 CNY.
Dividends
Current shareholder yield for
Shenzhen United Winners Laser 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
Shenzhen United Winners Laser Co Ltd
stock under the Base Case scenario is
26.1
CNY.
Compared to the current market price of 23.93 CNY,
Shenzhen United Winners Laser Co Ltd
is
Undervalued by 8%.