Luoyang Northglass Technology Co Ltd
SZSE:002613
Intrinsic Value
Luoyang North Glass Technology Co., Ltd. engages in the research and development, design and manufacture of glass deep-processing technologies and equipment. [ Read More ]
The intrinsic value of one Luoyang Northglass Technology Co Ltd stock under the Base Case scenario is 2.82 CNY. Compared to the current market price of 3.88 CNY, Luoyang Northglass Technology Co Ltd is Overvalued by 27%.
Valuation Backtest
Luoyang Northglass Technology Co Ltd
Run backtest to discover the historical profit from buying and selling Luoyang Northglass Technology Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Luoyang Northglass Technology Co Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 627.8m |
Receivables | 549.3m |
Other Current Assets | 449.9m |
Non-Current Assets | 794.4m |
Long-Term Investments | 12.8m |
PP&E | 558.5m |
Intangibles | 200.6m |
Other Non-Current Assets | 22.4m |
Current Liabilities | 615.9m |
Accounts Payable | 183m |
Accrued Liabilities | 50.7m |
Short-Term Debt | 119.4m |
Other Current Liabilities | 262.7m |
Non-Current Liabilities | 98.2m |
Other Non-Current Liabilities | 98.2m |
Earnings Waterfall
Luoyang Northglass Technology Co Ltd
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
407.7m
CNY
|
Operating Expenses
|
-300.6m
CNY
|
Operating Income
|
107.1m
CNY
|
Other Expenses
|
-10m
CNY
|
Net Income
|
97.1m
CNY
|
Free Cash Flow Analysis
Luoyang Northglass Technology Co Ltd
What is Free Cash Flow?
Profitability Score
Profitability Due Diligence
Luoyang Northglass Technology Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Luoyang Northglass Technology Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Luoyang Northglass Technology Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Luoyang Northglass Technology Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Luoyang Northglass Technology Co Ltd
Shareholder Return
Price
Luoyang Northglass Technology Co Ltd
Average Annual Return | 13.07% |
Standard Deviation of Annual Returns | 36.08% |
Max Drawdown | -68% |
Market Capitalization | 3.6B CNY |
Shares Outstanding | 937 169 984 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Luoyang North Glass Technology Co., Ltd. engages in the research and development, design and manufacture of glass deep-processing technologies and equipment. The company is headquartered in Luoyang, Henan and currently employs 2,283 full-time employees. The company went IPO on 2011-08-30. The firm's main technical products include various types of glass deep-processing equipment and deep-processing glass products, such as glass tempering units, low emissivity (low-e) glass production lines, pretreatment equipment and automation systems, automotive glass pretreatment production lines, screen printing equipment, insulating glass, toughened glass, laminated glass, low-e glass and other composite glass products. The firm distributes its products in domestic market and to overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one Luoyang Northglass Technology Co Ltd stock under the Base Case scenario is 2.82 CNY.
Compared to the current market price of 3.88 CNY, Luoyang Northglass Technology Co Ltd is Overvalued by 27%.