Sijin Intelligent Forming Machinery Co Ltd
SZSE:003025
Intrinsic Value
The intrinsic value of one Sijin Intelligent Forming Machinery Co Ltd stock under the Base Case scenario is 7.6 CNY. Compared to the current market price of 13.83 CNY, Sijin Intelligent Forming Machinery Co Ltd is Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sijin Intelligent Forming Machinery Co Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Sijin Intelligent Forming Machinery Co Ltd
Balance Sheet Decomposition
Sijin Intelligent Forming Machinery Co Ltd
Current Assets | 700.6m |
Cash & Short-Term Investments | 299.3m |
Receivables | 90.2m |
Other Current Assets | 311.1m |
Non-Current Assets | 643m |
Long-Term Investments | 10k |
PP&E | 538.8m |
Intangibles | 103.5m |
Other Non-Current Assets | 597.9k |
Free Cash Flow Analysis
Sijin Intelligent Forming Machinery Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Sijin Intelligent Forming Machinery Co Ltd
Revenue
|
481.6m
CNY
|
Cost of Revenue
|
-301.9m
CNY
|
Gross Profit
|
179.7m
CNY
|
Operating Expenses
|
-63m
CNY
|
Operating Income
|
116.7m
CNY
|
Other Expenses
|
41.2m
CNY
|
Net Income
|
158m
CNY
|
Profitability Score
Profitability Due Diligence
Sijin Intelligent Forming Machinery Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Sijin Intelligent Forming Machinery Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sijin Intelligent Forming Machinery Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Sijin Intelligent Forming Machinery Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sijin Intelligent Forming Machinery Co Ltd
Dividends
Current shareholder yield for Sijin Intelligent Forming Machinery 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 Sijin Intelligent Forming Machinery Co Ltd stock under the Base Case scenario is 7.6 CNY.
Compared to the current market price of 13.83 CNY, Sijin Intelligent Forming Machinery Co Ltd is Overvalued by 45%.