Dong Yi Ri Sheng Home Decoration Group Co Ltd
SZSE:002713
Intrinsic Value
Dong Yi Ri Sheng Home Decoration Group Co., Ltd. engages in the provision of home improvement solutions. [ Read More ]
The intrinsic value of one
Dong Yi Ri Sheng Home Decoration Group Co Ltd
stock under the Base Case scenario is
13.31
CNY.
Compared to the current market price of 3.99 CNY,
Dong Yi Ri Sheng Home Decoration Group Co Ltd
is
Undervalued by 70%.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's market capitalization is 1.7B CNY.
Dong Yi Ri Sheng Home Decoration Group Co Ltd stock price is 3.99 CNY.
Dong Yi Ri Sheng Home Decoration Group Co Ltd stock price (3.99 CNY) is 70% less than its Intrinsic Value (13.31 CNY).
Dong Yi Ri Sheng Home Decoration Group Co Ltd stock price (3.99 CNY) is 77% less than its DCF Value (17.15 CNY). Open DCF Valuation
Dong Yi Ri Sheng Home Decoration Group Co Ltd stock price (3.99 CNY) is 58% less than its Relative Value (9.47 CNY). Open Relative Valuation
Dong Yi Ri Sheng Home Decoration Group Co Ltd has upside potential of 156% compared to the average analyst price target.
Open Wall St Estimates
Dong Yi Ri Sheng Home Decoration Group Co Ltd's long-term assets (3B CNY) exceed its long-term liabilties (3B CNY).
Dong Yi Ri Sheng Home Decoration Group Co Ltd's Revenue has been growing by 1% per year for the last 3 years.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has positive Net Debt. This means that the company has more debt (794m CNY) than cash and short-term investments (520m CNY).
Dong Yi Ri Sheng Home Decoration Group Co Ltd's Revenue has dropped by 13% over the past 12 months.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's Revenue is forecast to grow at a rate of 25% per year over the next 3 years.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has positive Gross Profit for the last twelve months.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 33% to -184%.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's ROIC (Return on Invested Capital) has significantly decreased in the last 3 years from 9% to -21%.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has negative Net Income for the last twelve months.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has negative Free Cash Flow for the last twelve months.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has negative Operating Income for the last twelve months.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's ROE (Return on Equity) for the past 12 months is negative and is equal to -184%.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -21%.
Dong Yi Ri Sheng Home Decoration Group Co Ltd has negative three-year average ROIC (Return on Invested Capital): -7%. The company is not efficient at using invested capital to generate operating income.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's short-term liabilties (3B CNY) exceed its short-term assets (1B CNY).
Dong Yi Ri Sheng Home Decoration Group Co Ltd has negative three-year average ROE (Return on Equity): -44%. The company is not efficient at transforming stockholders' equity into net income.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's D/E (Debt to Equity) is very high and is equal to 64.66.
Dong Yi Ri Sheng Home Decoration Group Co Ltd's Altman Z-Score is very low and is equal to 0.22.
Valuation Backtest
Dong Yi Ri Sheng Home Decoration Group Co Ltd
Run backtest to discover the historical profit from buying and selling
Dong Yi Ri Sheng Home Decoration Group 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
Dong Yi Ri Sheng Home Decoration Group Co Ltd
Balance Sheet Decomposition
Dong Yi Ri Sheng Home Decoration Group Co Ltd
| Current Assets | 1.2B |
| Cash & Short-Term Investments | 520.2m |
| Receivables | 378.3m |
| Other Current Assets | 270.4m |
| Non-Current Assets | 1.8B |
| Long-Term Investments | 185.5m |
| PP&E | 873.1m |
| Intangibles | 396.3m |
| Other Non-Current Assets | 376.7m |
| Current Liabilities | 2.6B |
| Accounts Payable | 620.8m |
| Accrued Liabilities | 30.7m |
| Short-Term Debt | 472.9m |
| Other Current Liabilities | 1.4B |
| Non-Current Liabilities | 420.6m |
| Long-Term Debt | 320.7m |
| Other Non-Current Liabilities | 100m |
Earnings Waterfall
Dong Yi Ri Sheng Home Decoration Group Co Ltd
|
Revenue
|
2.9B
CNY
|
|
Cost of Revenue
|
-1.9B
CNY
|
|
Gross Profit
|
930.7m
CNY
|
|
Operating Expenses
|
-1.3B
CNY
|
|
Operating Income
|
-418.6m
CNY
|
|
Other Expenses
|
-36.5m
CNY
|
|
Net Income
|
-455.1m
CNY
|
Free Cash Flow Analysis
Dong Yi Ri Sheng Home Decoration Group Co Ltd
Profitability Score
Profitability Due Diligence
Dong Yi Ri Sheng Home Decoration Group Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Dong Yi Ri Sheng Home Decoration Group Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dong Yi Ri Sheng Home Decoration Group Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Dong Yi Ri Sheng Home Decoration Group Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dong Yi Ri Sheng Home Decoration Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Dong Yi Ri Sheng Home Decoration Group Co Ltd
is 10.2 CNY
with a low forecast of 10.1 CNY and a high forecast of 10.5 CNY.
Shareholder Return
Price
Dong Yi Ri Sheng Home Decoration Group Co Ltd
| Average Annual Return | -10.16% |
| Standard Deviation of Annual Returns | 16.73% |
| Max Drawdown | -66% |
| Market Capitalization | 1.7B CNY |
| Shares Outstanding | 419 536 980 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Dong Yi Ri Sheng Home Decoration Group Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Dong Yi Ri Sheng Home Decoration Group Co., Ltd. engages in the provision of home improvement solutions. The company is headquartered in Beijing, Beijing and currently employs 7,228 full-time employees. The company went IPO on 2014-02-19. is a China-based complete home improvement solution provider. The firm is mainly engaged in home building decoration design, decoration construction and product support businesses. The firm operates its business under four brand names, including DYRS Home Improvement Company, Super Home, Exquisite and Ruizhu. DYRS Home Improvement Company business is engaged in the custom furniture business based on lifestyle. Super Home is involved in the commercialization and the Internet business of home improvement. Ruizhu branded business in engaged in the provision of decoration integration services for luxury villas. Exquisite business is engaged in custom fine decoration business. The firm operates its business in domestic market.
Contact
IPO
Employees
Officers
The intrinsic value of one
Dong Yi Ri Sheng Home Decoration Group Co Ltd
stock under the Base Case scenario is
13.31
CNY.
Compared to the current market price of 3.99 CNY,
Dong Yi Ri Sheng Home Decoration Group Co Ltd
is
Undervalued by 70%.
You don't have any saved screeners yet
