Sichuan Haite High-tech Co Ltd
SZSE:002023
Intrinsic Value
Sichuan Haite High-Tech Co., Ltd. engages in aviation maintenance with large-scale maintenance of modern aircraft airborne equipment, complete maintenance equipment, and a wide range of users. [ Read More ]
The intrinsic value of one Sichuan Haite High-tech Co Ltd stock under the Base Case scenario is 5.6 CNY. Compared to the current market price of 10.71 CNY, Sichuan Haite High-tech Co Ltd is Overvalued by 48%.
Valuation Backtest
Sichuan Haite High-tech Co Ltd
Run backtest to discover the historical profit from buying and selling Sichuan Haite High-tech Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Sichuan Haite High-tech Co Ltd
Current Assets | 1.7B |
Cash & Short-Term Investments | 489.2m |
Receivables | 677.6m |
Other Current Assets | 517.1m |
Non-Current Assets | 5.5B |
Long-Term Investments | 1.9B |
PP&E | 3.1B |
Intangibles | 262.6m |
Other Non-Current Assets | 225.3m |
Current Liabilities | 995.1m |
Accounts Payable | 145m |
Accrued Liabilities | 10.8m |
Short-Term Debt | 17.2m |
Other Current Liabilities | 822m |
Non-Current Liabilities | 2B |
Long-Term Debt | 1.9B |
Other Non-Current Liabilities | 90.7m |
Earnings Waterfall
Sichuan Haite High-tech Co Ltd
Revenue
|
949.3m
CNY
|
Cost of Revenue
|
-650.6m
CNY
|
Gross Profit
|
298.7m
CNY
|
Operating Expenses
|
-164.4m
CNY
|
Operating Income
|
134.4m
CNY
|
Other Expenses
|
-102.6m
CNY
|
Net Income
|
31.7m
CNY
|
Free Cash Flow Analysis
Sichuan Haite High-tech Co Ltd
Profitability Score
Profitability Due Diligence
Sichuan Haite High-tech Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Sichuan Haite High-tech Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sichuan Haite High-tech Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Sichuan Haite High-tech Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sichuan Haite High-tech Co Ltd
According to Wall Street analysts, the average 1-year price target for Sichuan Haite High-tech Co Ltd is 20 CNY .
Shareholder Return
Price
Sichuan Haite High-tech Co Ltd
Average Annual Return | -1.4% |
Standard Deviation of Annual Returns | 33.45% |
Max Drawdown | -71% |
Market Capitalization | 7.9B CNY |
Shares Outstanding | 724 929 232 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Sichuan Haite High-Tech Co., Ltd. engages in aviation maintenance with large-scale maintenance of modern aircraft airborne equipment, complete maintenance equipment, and a wide range of users. The company is headquartered in Chengdu, Sichuan and currently employs 1,179 full-time employees. The company went IPO on 2004-07-21. The firm operates through five segments. Aviation New Technology Development and Manufacture segment is engaged in the research and development of aircraft avionics, mechanical accessories, ground testing equipment and flight simulators. Microelectronics segment is engaged in the research, development and manufacture of semiconductor integrated circuit chips. Aviation Training segment is engaged in the provision of pilot training and flight attendant training and the development of flight simulators. Aviation Leasing segment is engaged in finance leasing business. Aviation Maintenance segment is engaged in the repair and maintenance of aircrafts and related components. The firm operates businesses in both domestic and overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one Sichuan Haite High-tech Co Ltd stock under the Base Case scenario is 5.6 CNY.
Compared to the current market price of 10.71 CNY, Sichuan Haite High-tech Co Ltd is Overvalued by 48%.