First Time Loading...

Kunlun Tech Co Ltd
SZSE:300418

Watchlist Manager
Kunlun Tech Co Ltd Logo
Kunlun Tech Co Ltd
SZSE:300418
Watchlist
Price: 37.14 CNY -4.62% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

Kunlun Tech Co., Ltd. engages in the provision of integrated internet value-added services. [ Read More ]

The intrinsic value of one Kunlun Tech Co Ltd stock under the Base Case scenario is 21.55 CNY. Compared to the current market price of 37.14 CNY, Kunlun Tech Co Ltd is Overvalued by 42%.

Key Points:
Intrinsic Value
Base Case
21.55 CNY
Overvaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Kunlun Tech Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Kunlun Tech Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Kunlun Tech Co Ltd

Provide an overview of the primary business activities
of Kunlun Tech Co Ltd.

What unique competitive advantages
does Kunlun Tech Co Ltd hold over its rivals?

What risks and challenges
does Kunlun Tech Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Kunlun Tech Co Ltd.

Provide P/S
for Kunlun Tech Co Ltd.

Provide P/E
for Kunlun Tech Co Ltd.

Provide P/OCF
for Kunlun Tech Co Ltd.

Provide P/FCFE
for Kunlun Tech Co Ltd.

Provide P/B
for Kunlun Tech Co Ltd.

Provide EV/S
for Kunlun Tech Co Ltd.

Provide EV/GP
for Kunlun Tech Co Ltd.

Provide EV/EBITDA
for Kunlun Tech Co Ltd.

Provide EV/EBIT
for Kunlun Tech Co Ltd.

Provide EV/OCF
for Kunlun Tech Co Ltd.

Provide EV/FCFF
for Kunlun Tech Co Ltd.

Provide EV/IC
for Kunlun Tech Co Ltd.

Show me price targets
for Kunlun Tech Co Ltd made by professional analysts.

What are the Revenue projections
for Kunlun Tech Co Ltd?

How accurate were the past Revenue estimates
for Kunlun Tech Co Ltd?

What are the Net Income projections
for Kunlun Tech Co Ltd?

How accurate were the past Net Income estimates
for Kunlun Tech Co Ltd?

What are the EPS projections
for Kunlun Tech Co Ltd?

How accurate were the past EPS estimates
for Kunlun Tech Co Ltd?

What are the EBIT projections
for Kunlun Tech Co Ltd?

How accurate were the past EBIT estimates
for Kunlun Tech Co Ltd?

Compare the revenue forecasts
for Kunlun Tech Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Kunlun Tech Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Kunlun Tech Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Kunlun Tech Co Ltd compared to its peers.

Compare the P/E ratios
of Kunlun Tech Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Kunlun Tech Co Ltd with its peers.

Analyze the financial leverage
of Kunlun Tech Co Ltd compared to its main competitors.

Show all profitability ratios
for Kunlun Tech Co Ltd.

Provide ROE
for Kunlun Tech Co Ltd.

Provide ROA
for Kunlun Tech Co Ltd.

Provide ROIC
for Kunlun Tech Co Ltd.

Provide ROCE
for Kunlun Tech Co Ltd.

Provide Gross Margin
for Kunlun Tech Co Ltd.

Provide Operating Margin
for Kunlun Tech Co Ltd.

Provide Net Margin
for Kunlun Tech Co Ltd.

Provide FCF Margin
for Kunlun Tech Co Ltd.

Show all solvency ratios
for Kunlun Tech Co Ltd.

Provide D/E Ratio
for Kunlun Tech Co Ltd.

Provide D/A Ratio
for Kunlun Tech Co Ltd.

Provide Interest Coverage Ratio
for Kunlun Tech Co Ltd.

Provide Altman Z-Score Ratio
for Kunlun Tech Co Ltd.

Provide Quick Ratio
for Kunlun Tech Co Ltd.

Provide Current Ratio
for Kunlun Tech Co Ltd.

Provide Cash Ratio
for Kunlun Tech Co Ltd.

What is the historical Revenue growth
over the last 5 years for Kunlun Tech Co Ltd?

What is the historical Net Income growth
over the last 5 years for Kunlun Tech Co Ltd?

What is the current Free Cash Flow
of Kunlun Tech Co Ltd?

Financials

Balance Sheet Decomposition
Kunlun Tech Co Ltd

Current Assets 4.3B
Cash & Short-Term Investments 3.3B
Receivables 784.7m
Other Current Assets 152.7m
Non-Current Assets 15.7B
Long-Term Investments 9B
PP&E 460.2m
Intangibles 5.9B
Other Non-Current Assets 341.6m
Current Liabilities 3B
Accounts Payable 1.4B
Accrued Liabilities 142.3m
Short-Term Debt 555m
Other Current Liabilities 961.4m
Non-Current Liabilities 2.6B
Long-Term Debt 94.8m
Other Non-Current Liabilities 2.5B
Efficiency

Earnings Waterfall
Kunlun Tech Co Ltd

Revenue
5B CNY
Cost of Revenue
-1B CNY
Gross Profit
4B CNY
Operating Expenses
-3.6B CNY
Operating Income
407.6m CNY
Other Expenses
286.6m CNY
Net Income
694.2m CNY

Free Cash Flow Analysis
Kunlun Tech Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Kunlun Tech Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Net Income
Positive Free Cash Flow
Positive 3-Year Average ROE
59/100
Profitability
Score

Kunlun Tech Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Kunlun Tech Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
80/100
Solvency
Score

Kunlun Tech 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
Kunlun Tech Co Ltd

Wall Street analysts forecast Kunlun Tech Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Kunlun Tech Co Ltd is 43.21 CNY with a low forecast of 35.35 CNY and a high forecast of 48.51 CNY.

Lowest
Price Target
35.35 CNY
5% Downside
Average
Price Target
43.21 CNY
16% Upside
Highest
Price Target
48.51 CNY
31% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Kunlun Tech Co Ltd

1M 1M
-15%
6M 6M
+22%
1Y 1Y
-28%
3Y 3Y
+87%
5Y 5Y
+147%
10Y 10Y
+414%
Annual Price Range
37.14
52w Low
27.44
52w High
66.4
Price Metrics
Average Annual Return 2.61%
Standard Deviation of Annual Returns 26.93%
Max Drawdown -59%
Shares Statistics
Market Capitalization 45.1B CNY
Shares Outstanding 1 215 007 204
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Kunlun Tech Co Ltd Logo
Kunlun Tech Co Ltd

Country

China

Industry

Media

Market Cap

45.1B CNY

Dividend Yield

0%

Description

Kunlun Tech Co., Ltd. engages in the provision of integrated internet value-added services. The company is headquartered in Beijing, Beijing and currently employs 1,771 full-time employees. The company went IPO on 2015-01-21. The Company’s main businesses include the self development and operation of online games, including Website games, mobile games and client games, with mobile games as its core products. In addition, the Company is also involved in the agency distribution of online games developed by other companies, as well as the operation of software application stores. The firm distributes its products in domestic and overseas markets.

Contact

BEIJING
Beijing
Tower B, Mingyang Internationla Center, No. 46, Xizongbu Hutong, Dongcheng District
+861065210366
https://www.kunlun.com

IPO

2015-01-21

Employees

1 771

Officers

GM & Non-Independent Director
Mr. Han Fang
Financial Director
Ms. Wei Zhang
Deputy GM, Board Secretary & Director
Ms. Jie Lu

See Also

Discover More
What is the Intrinsic Value of one Kunlun Tech Co Ltd stock?

The intrinsic value of one Kunlun Tech Co Ltd stock under the Base Case scenario is 21.55 CNY.

Is Kunlun Tech Co Ltd stock undervalued or overvalued?

Compared to the current market price of 37.14 CNY, Kunlun Tech Co Ltd is Overvalued by 42%.