Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
SZSE:300117
Intrinsic Value
Beijing Jiayu Door Window & Curtain Wall Joint-Stock Co., Ltd. is engaged in the research, development, design, manufacture, processing, installation and services of energy-saving doors, windows and c... [ Read More ]
The intrinsic value of one
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
stock under the Base Case scenario is
5.19
CNY.
Compared to the current market price of 1.37 CNY,
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
is
Undervalued by 74%.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's market capitalization is 982m CNY.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd stock price is 1.37 CNY.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd stock price (1.37 CNY) is 74% less than its Intrinsic Value (5.19 CNY).
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd stock price (1.37 CNY) is 80% less than its DCF Value (6.8 CNY). Open DCF Valuation
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd stock price (1.37 CNY) is 62% less than its Relative Value (3.57 CNY). Open Relative Valuation
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has positive Gross Profit for the last twelve months.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's Revenue has grown by 1% over the past 12 months.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's long-term liabilties (4B CNY) exceed its long-term assets (4B CNY).
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 1% to -4%.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has negative Free Cash Flow for the last twelve months.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is negative and is equal to -4%.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's Revenue has been falling by 10% per year for the last 3 years.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's ROE (Return on Equity) has significantly decreased in the last 3 years from 7% to -773%.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's short-term liabilties (4B CNY) exceed its short-term assets (3B CNY).
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has negative Operating Income for the last twelve months.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has negative Net Income for the last twelve months.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's ROE (Return on Equity) for the past 12 months is negative and is equal to -773%.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has negative three-year average ROIC (Return on Invested Capital): -10%. The company is not efficient at using invested capital to generate operating income.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has positive Net Debt. This means that the company has more debt (632m CNY) than cash and short-term investments (53m CNY).
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd has negative three-year average ROE (Return on Equity): -2 553%. The company is not efficient at transforming stockholders' equity into net income.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's D/E (Debt to Equity) is very low and is equal to -6.45.
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's Altman Z-Score is very low and is equal to 0.03.
Valuation Backtest
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Run backtest to discover the historical profit from buying and selling
Beijing JIAYU Door Window and Curtain Wall Joint-Stock 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
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Balance Sheet Decomposition
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
| Current Assets | 3B |
| Cash & Short-Term Investments | 52.9m |
| Receivables | 1.8B |
| Other Current Assets | 1.2B |
| Non-Current Assets | 1.3B |
| Long-Term Investments | 149.8m |
| PP&E | 458.5m |
| Intangibles | 174.5m |
| Other Non-Current Assets | 549.1m |
| Current Liabilities | 4.1B |
| Accounts Payable | 1.5B |
| Accrued Liabilities | 7.6m |
| Short-Term Debt | 572.2m |
| Other Current Liabilities | 2B |
| Non-Current Liabilities | 350.6m |
| Long-Term Debt | 60.3m |
| Other Non-Current Liabilities | 290.3m |
Earnings Waterfall
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
|
Revenue
|
1.7B
CNY
|
|
Cost of Revenue
|
-1.4B
CNY
|
|
Gross Profit
|
229.1m
CNY
|
|
Operating Expenses
|
-449.8m
CNY
|
|
Operating Income
|
-220.7m
CNY
|
|
Other Expenses
|
-44.2m
CNY
|
|
Net Income
|
-264.9m
CNY
|
Free Cash Flow Analysis
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Profitability Score
Profitability Due Diligence
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Shareholder Return
Price
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
| Average Annual Return | -2.42% |
| Standard Deviation of Annual Returns | 5.6% |
| Max Drawdown | -83% |
| Market Capitalization | 982m CNY |
| Shares Outstanding | 716 760 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Beijing Jiayu Door Window & Curtain Wall Joint-Stock Co., Ltd. is engaged in the research, development, design, manufacture, processing, installation and services of energy-saving doors, windows and curtain walls. The company is headquartered in Beijing, Beijing. The company went IPO on 2010-09-02. The firm operates through two main segments. The Building Exterior Decoration segment is mainly involved in the manufacture, processing and installation of energy-saving doors, windows and curtain walls. The Other Business segment is mainly engaged in the technology development and consultation, among others. Its products are applied in the construction of large-scale city public buildings and residential buildings, office buildings, hotels, sports stadiums, airports, stations, exhibition centers, shopping malls and hospitals, among others.
Contact
IPO
Employees
Officers
The intrinsic value of one
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
stock under the Base Case scenario is
5.19
CNY.
Compared to the current market price of 1.37 CNY,
Beijing JIAYU Door Window and Curtain Wall Joint-Stock Co Ltd
is
Undervalued by 74%.
You don't have any saved screeners yet
