
Crystal Clear Electronic Material Co Ltd
SZSE:300655

Intrinsic Value
The intrinsic value of one
Crystal Clear Electronic Material Co Ltd
stock under the Base Case scenario is
5.81
CNY.
Compared to the current market price of 8.81 CNY,
Crystal Clear Electronic Material Co Ltd
is
Overvalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Crystal Clear Electronic Material Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Crystal Clear Electronic Material Co Ltd
Balance Sheet Decomposition
Crystal Clear Electronic Material Co Ltd
Current Assets | 2.4B |
Cash & Short-Term Investments | 1.5B |
Receivables | 690.1m |
Other Current Assets | 270.7m |
Non-Current Assets | 2.7B |
Long-Term Investments | 207.6m |
PP&E | 2.3B |
Intangibles | 192.3m |
Other Non-Current Assets | 49.5m |
Free Cash Flow Analysis
Crystal Clear Electronic Material Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Crystal Clear Electronic Material Co Ltd
Revenue
|
1.5B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
279.9m
CNY
|
Operating Expenses
|
-385.6m
CNY
|
Operating Income
|
-105.7m
CNY
|
Other Expenses
|
-21.4m
CNY
|
Net Income
|
-127.1m
CNY
|
Profitability Score
Profitability Due Diligence
Crystal Clear Electronic Material Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Crystal Clear Electronic Material Co Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Crystal Clear Electronic Material Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Crystal Clear Electronic Material Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Crystal Clear Electronic Material Co Ltd
According to Wall Street analysts, the average 1-year price target for
Crystal Clear Electronic Material Co Ltd
is 13.77 CNY
with a low forecast of 13.64 CNY and a high forecast of 14.18 CNY.
Dividends
Current shareholder yield for Crystal Clear Electronic Material 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
Crystal Clear Electronic Material Co Ltd
stock under the Base Case scenario is
5.81
CNY.
Compared to the current market price of 8.81 CNY,
Crystal Clear Electronic Material Co Ltd
is
Overvalued by 34%.