
Guangdong Haid Group Co Ltd
SZSE:002311

Intrinsic Value
The intrinsic value of one
Guangdong Haid Group Co Ltd
stock under the Base Case scenario is
105.55
CNY.
Compared to the current market price of 54.38 CNY,
Guangdong Haid Group Co Ltd
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Guangdong Haid Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Guangdong Haid Group Co Ltd
Balance Sheet Decomposition
Guangdong Haid Group Co Ltd
Current Assets | 23.5B |
Cash & Short-Term Investments | 8.1B |
Receivables | 3.3B |
Other Current Assets | 12.1B |
Non-Current Assets | 24.7B |
Long-Term Investments | 611.2m |
PP&E | 20.7B |
Intangibles | 2.1B |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Guangdong Haid Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guangdong Haid Group Co Ltd
Revenue
|
117.1B
CNY
|
Cost of Revenue
|
-103.5B
CNY
|
Gross Profit
|
13.6B
CNY
|
Operating Expenses
|
-7.3B
CNY
|
Operating Income
|
6.3B
CNY
|
Other Expenses
|
-1.4B
CNY
|
Net Income
|
4.9B
CNY
|
Profitability Score
Profitability Due Diligence
Guangdong Haid Group Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Guangdong Haid Group Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guangdong Haid Group Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Guangdong Haid Group Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guangdong Haid Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Guangdong Haid Group Co Ltd
is 63.93 CNY
with a low forecast of 62.32 CNY and a high forecast of 66.57 CNY.
Dividends
Current shareholder yield for Guangdong Haid Group 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
Guangdong Haid Group Co Ltd
stock under the Base Case scenario is
105.55
CNY.
Compared to the current market price of 54.38 CNY,
Guangdong Haid Group Co Ltd
is
Undervalued by 48%.