
Zhejiang Crystal-Optech Co Ltd
SZSE:002273

Intrinsic Value
The intrinsic value of one
Zhejiang Crystal-Optech Co Ltd
stock under the Base Case scenario is
25.6
CNY.
Compared to the current market price of 20.1 CNY,
Zhejiang Crystal-Optech Co Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Zhejiang Crystal-Optech Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Zhejiang Crystal-Optech Co Ltd
Balance Sheet Decomposition
Zhejiang Crystal-Optech Co Ltd
Current Assets | 4.2B |
Cash & Short-Term Investments | 2B |
Receivables | 1.3B |
Other Current Assets | 930.5m |
Non-Current Assets | 7.4B |
Long-Term Investments | 1.7B |
PP&E | 5.2B |
Intangibles | 516.2m |
Other Non-Current Assets | 57.9m |
Free Cash Flow Analysis
Zhejiang Crystal-Optech Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Zhejiang Crystal-Optech Co Ltd
Revenue
|
6.4B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-829.4m
CNY
|
Operating Income
|
1.2B
CNY
|
Other Expenses
|
-81.9m
CNY
|
Net Income
|
1.1B
CNY
|
Profitability Score
Profitability Due Diligence
Zhejiang Crystal-Optech Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Zhejiang Crystal-Optech Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhejiang Crystal-Optech Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Zhejiang Crystal-Optech Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zhejiang Crystal-Optech Co Ltd
According to Wall Street analysts, the average 1-year price target for
Zhejiang Crystal-Optech Co Ltd
is 24.67 CNY
with a low forecast of 22.22 CNY and a high forecast of 30.24 CNY.
Dividends
Current shareholder yield for Zhejiang Crystal-Optech 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
Zhejiang Crystal-Optech Co Ltd
stock under the Base Case scenario is
25.6
CNY.
Compared to the current market price of 20.1 CNY,
Zhejiang Crystal-Optech Co Ltd
is
Undervalued by 21%.