De Rucci Healthy Sleep Co Ltd
SZSE:001323
Intrinsic Value
The intrinsic value of one De Rucci Healthy Sleep Co Ltd stock under the Base Case scenario is 31.95 CNY. Compared to the current market price of 30.13 CNY, De Rucci Healthy Sleep Co Ltd is Undervalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
De Rucci Healthy Sleep Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
De Rucci Healthy Sleep Co Ltd
Balance Sheet Decomposition
De Rucci Healthy Sleep Co Ltd
Current Assets | 4.6B |
Cash & Short-Term Investments | 3.6B |
Receivables | 144.9m |
Other Current Assets | 922.5m |
Non-Current Assets | 3.1B |
Long-Term Investments | 226m |
PP&E | 2.4B |
Intangibles | 298.4m |
Other Non-Current Assets | 98.7m |
Free Cash Flow Analysis
De Rucci Healthy Sleep Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
De Rucci Healthy Sleep Co Ltd
Revenue
|
5.5B
CNY
|
Cost of Revenue
|
-2.8B
CNY
|
Gross Profit
|
2.7B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
875m
CNY
|
Other Expenses
|
-130.8m
CNY
|
Net Income
|
744.1m
CNY
|
Profitability Score
Profitability Due Diligence
De Rucci Healthy Sleep Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
De Rucci Healthy Sleep Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
De Rucci Healthy Sleep Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
De Rucci Healthy Sleep Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
De Rucci Healthy Sleep Co Ltd
According to Wall Street analysts, the average 1-year price target for De Rucci Healthy Sleep Co Ltd is 43.6 CNY with a low forecast of 42.42 CNY and a high forecast of 45.66 CNY.
Dividends
Current shareholder yield for De Rucci Healthy Sleep 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 De Rucci Healthy Sleep Co Ltd stock under the Base Case scenario is 31.95 CNY.
Compared to the current market price of 30.13 CNY, De Rucci Healthy Sleep Co Ltd is Undervalued by 6%.