Jolywood Suzhou Sunwatt Co Ltd
SZSE:300393
Intrinsic Value
Jolywood (Suzhou) Sunwatt Co., Ltd. engages in the research, development, manufacturing of photovoltaic auxiliary materials, solar cell and module, system integration. [ Read More ]
The intrinsic value of one
Jolywood Suzhou Sunwatt Co Ltd
stock under the Base Case scenario is
26.83
CNY.
Compared to the current market price of 7.49 CNY,
Jolywood Suzhou Sunwatt Co Ltd
is
Undervalued by 72%.
Jolywood Suzhou Sunwatt Co Ltd's market capitalization is 8.2B CNY.
Jolywood Suzhou Sunwatt Co Ltd stock price is 7.49 CNY.
Jolywood Suzhou Sunwatt Co Ltd stock price (7.49 CNY) is 72% less than its Intrinsic Value (26.83 CNY).
Jolywood Suzhou Sunwatt Co Ltd stock (4.7 CNY) is 37% less than its price (7.49 CNY). Open DCF Valuation
Jolywood Suzhou Sunwatt Co Ltd stock price (7.49 CNY) is 85% less than its Relative Value (48.96 CNY). Open Relative Valuation
Jolywood Suzhou Sunwatt Co Ltd.
Jolywood Suzhou Sunwatt Co Ltd's ROIC (Return on Invested Capital) has increased in the last 3 years from 4% to 4%.
Jolywood Suzhou Sunwatt Co Ltd's short-term assets (10B CNY) exceed its short-term liabilties (9B CNY).
Jolywood Suzhou Sunwatt Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 13%.
Jolywood Suzhou Sunwatt Co Ltd has positive Gross Profit for the last twelve months.
Jolywood Suzhou Sunwatt Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 4%.
Jolywood Suzhou Sunwatt Co Ltd has positive three-year average ROIC (Return on Invested Capital): 7%. The company is efficient at using invested capital to generate operating income.
Jolywood Suzhou Sunwatt Co Ltd's Revenue has grown by an exceptional 26% over the past 12 months.
Jolywood Suzhou Sunwatt Co Ltd's long-term assets (18B CNY) exceed its long-term liabilties (14B CNY).
Jolywood Suzhou Sunwatt Co Ltd has positive Operating Income for the last twelve months.
Jolywood Suzhou Sunwatt Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 3% to 13%.
Jolywood Suzhou Sunwatt Co Ltd has positive Net Income for the last twelve months.
Jolywood Suzhou Sunwatt Co Ltd's D/E (Debt to Equity) is equal to 1.62.
Jolywood Suzhou Sunwatt Co Ltd has a very low three-year average ROE (Return on Equity): 3%. The company is not efficient at transforming stockholders' equity into net income.
Jolywood Suzhou Sunwatt Co Ltd's Revenue is forecast to grow at a rate of 40% per year over the next 3 years.
Jolywood Suzhou Sunwatt Co Ltd has positive Net Debt. This means that the company has more debt (7B CNY) than cash and short-term investments (2B CNY).
Jolywood Suzhou Sunwatt Co Ltd's Revenue has been growing by an exceptional 36% per year for the last 3 years.
Jolywood Suzhou Sunwatt Co Ltd's Altman Z-Score is very low and is equal to 1.6.
Jolywood Suzhou Sunwatt Co Ltd has negative Free Cash Flow for the last twelve months.
Valuation Backtest
Jolywood Suzhou Sunwatt Co Ltd
Run backtest to discover the historical profit from buying and selling
Jolywood Suzhou Sunwatt 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
Jolywood Suzhou Sunwatt Co Ltd
Balance Sheet Decomposition
Jolywood Suzhou Sunwatt Co Ltd
| Current Assets | 10.4B |
| Cash & Short-Term Investments | 2.3B |
| Receivables | 5.4B |
| Other Current Assets | 2.8B |
| Non-Current Assets | 7.9B |
| Long-Term Investments | 353.8m |
| PP&E | 4.6B |
| Intangibles | 104.1m |
| Other Non-Current Assets | 2.8B |
| Current Liabilities | 9.4B |
| Accounts Payable | 2.7B |
| Accrued Liabilities | 55.5m |
| Short-Term Debt | 4.5B |
| Other Current Liabilities | 2.2B |
| Non-Current Liabilities | 4.4B |
| Long-Term Debt | 2.7B |
| Other Non-Current Liabilities | 1.7B |
Earnings Waterfall
Jolywood Suzhou Sunwatt Co Ltd
|
Revenue
|
11.7B
CNY
|
|
Cost of Revenue
|
-9.8B
CNY
|
|
Gross Profit
|
1.9B
CNY
|
|
Operating Expenses
|
-1.2B
CNY
|
|
Operating Income
|
686.5m
CNY
|
|
Other Expenses
|
-144.7m
CNY
|
|
Net Income
|
541.8m
CNY
|
Free Cash Flow Analysis
Jolywood Suzhou Sunwatt Co Ltd
Profitability Score
Profitability Due Diligence
Jolywood Suzhou Sunwatt Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Jolywood Suzhou Sunwatt Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Jolywood Suzhou Sunwatt Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Jolywood Suzhou Sunwatt Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Jolywood Suzhou Sunwatt Co Ltd
Shareholder Return
Price
Jolywood Suzhou Sunwatt Co Ltd
| Average Annual Return | 40.25% |
| Standard Deviation of Annual Returns | 43.94% |
| Max Drawdown | -69% |
| Market Capitalization | 8.2B CNY |
| Shares Outstanding | 1 089 630 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Jolywood Suzhou Sunwatt Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Jolywood (Suzhou) Sunwatt Co., Ltd. engages in the research, development, manufacturing of photovoltaic auxiliary materials, solar cell and module, system integration. The company is headquartered in Suzhou, Jiangsu and currently employs 2,589 full-time employees. The company went IPO on 2014-09-12. is a China-based company principally engaged in the solar photovoltaic business. The firm operates its business mainly through three segments. The Backsheet segment mainly provides a range of photovoltaic back film products, such as patented fluorocarbon inner coating (FFC) structure, Tedlar Polyester Tedlar (TPT) structure, Tedlar Fluoropolymer Bachsheet (TFB) structure, K-class Fluoropolymer Bachsheet (KFB) structure and primer/polyethylene terephthalate (MLP) structure. The High-efficiency Battery segment mainly provides N-type single crystal bifacial solar cells. The Photovoltaic Application System segment mainly provides distributed photovoltaic power plants, agricultural light complementary power plants and household photovoltaic projects. The firm distributes its products in domestic market and to overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one
Jolywood Suzhou Sunwatt Co Ltd
stock under the Base Case scenario is
26.83
CNY.
Compared to the current market price of 7.49 CNY,
Jolywood Suzhou Sunwatt Co Ltd
is
Undervalued by 72%.
You don't have any saved screeners yet
