Kaiser China Culture Co Ltd
SZSE:002425
Intrinsic Value
The intrinsic value of one Kaiser China Culture Co Ltd stock under the Base Case scenario is 2.94 CNY. Compared to the current market price of 3.24 CNY, Kaiser China Culture Co Ltd is Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kaiser China Culture Co Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Kaiser China Culture Co Ltd
Balance Sheet Decomposition
Kaiser China Culture Co Ltd
Current Assets | 663.4m |
Cash & Short-Term Investments | 173.3m |
Receivables | 315.2m |
Other Current Assets | 174.9m |
Non-Current Assets | 2.8B |
Long-Term Investments | 575.9m |
PP&E | 14.5m |
Intangibles | 1.9B |
Other Non-Current Assets | 244.6m |
Free Cash Flow Analysis
Kaiser China Culture Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kaiser China Culture Co Ltd
Revenue
|
483.6m
CNY
|
Cost of Revenue
|
-502.2m
CNY
|
Gross Profit
|
-18.6m
CNY
|
Operating Expenses
|
-395.5m
CNY
|
Operating Income
|
-414.1m
CNY
|
Other Expenses
|
-115.9m
CNY
|
Net Income
|
-530m
CNY
|
Profitability Score
Profitability Due Diligence
Kaiser China Culture Co Ltd's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
Score
Kaiser China Culture Co Ltd's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kaiser China Culture Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Kaiser China Culture Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kaiser China Culture Co Ltd
Dividends
Current shareholder yield for Kaiser China Culture 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 Kaiser China Culture Co Ltd stock under the Base Case scenario is 2.94 CNY.
Compared to the current market price of 3.24 CNY, Kaiser China Culture Co Ltd is Overvalued by 9%.