
Tungkong Inc
SZSE:002117

Intrinsic Value
The intrinsic value of one
Tungkong Inc
stock under the Base Case scenario is
8.8
CNY.
Compared to the current market price of 11.85 CNY,
Tungkong Inc
is
Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tungkong Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Tungkong Inc
Balance Sheet Decomposition
Tungkong Inc
Current Assets | 1.2B |
Cash & Short-Term Investments | 671.1m |
Receivables | 278.4m |
Other Current Assets | 207.8m |
Non-Current Assets | 868.8m |
Long-Term Investments | 37.7m |
PP&E | 731m |
Intangibles | 77.7m |
Other Non-Current Assets | 22.3m |
Free Cash Flow Analysis
Tungkong Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tungkong Inc
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-795.6m
CNY
|
Gross Profit
|
382m
CNY
|
Operating Expenses
|
-231.7m
CNY
|
Operating Income
|
150.3m
CNY
|
Other Expenses
|
7.5m
CNY
|
Net Income
|
157.8m
CNY
|
Profitability Score
Profitability Due Diligence
Tungkong Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Tungkong Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tungkong Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Tungkong Inc's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tungkong Inc
According to Wall Street analysts, the average 1-year price target for
Tungkong Inc
is 12.24 CNY
with a low forecast of 12.12 CNY and a high forecast of 12.6 CNY.
Dividends
Current shareholder yield for Tungkong Inc 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
Tungkong Inc
stock under the Base Case scenario is
8.8
CNY.
Compared to the current market price of 11.85 CNY,
Tungkong Inc
is
Overvalued by 26%.