
Beijing Lirr High-temperature Materials Co Ltd
SZSE:002392

Intrinsic Value
The intrinsic value of one
Beijing Lirr High-temperature Materials Co Ltd
stock under the Base Case scenario is
5.91
CNY.
Compared to the current market price of 6.05 CNY,
Beijing Lirr High-temperature Materials Co Ltd
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Lirr High-temperature Materials Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Lirr High-temperature Materials Co Ltd
Balance Sheet Decomposition
Beijing Lirr High-temperature Materials Co Ltd
Current Assets | 7.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 4.4B |
Other Current Assets | 1.7B |
Non-Current Assets | 2B |
Long-Term Investments | 261.7m |
PP&E | 1.1B |
Intangibles | 529.5m |
Other Non-Current Assets | 156.6m |
Free Cash Flow Analysis
Beijing Lirr High-temperature Materials Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Lirr High-temperature Materials Co Ltd
Revenue
|
5.2B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
759m
CNY
|
Operating Expenses
|
-423.9m
CNY
|
Operating Income
|
335.2m
CNY
|
Other Expenses
|
18.8m
CNY
|
Net Income
|
353.9m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Lirr High-temperature Materials Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Lirr High-temperature Materials Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Lirr High-temperature Materials Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Lirr High-temperature Materials Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Lirr High-temperature Materials Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Lirr High-temperature Materials Co Ltd
is 3.78 CNY
with a low forecast of 3.75 CNY and a high forecast of 3.9 CNY.
Dividends
Current shareholder yield for Beijing Lirr High-temperature Materials 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
Beijing Lirr High-temperature Materials Co Ltd
stock under the Base Case scenario is
5.91
CNY.
Compared to the current market price of 6.05 CNY,
Beijing Lirr High-temperature Materials Co Ltd
is
Overvalued by 2%.