Beijing Career International Co Ltd
SZSE:300662
Intrinsic Value
Beijing Career International Co., Ltd. engages in the provision of human resources total solution. [ Read More ]
The intrinsic value of one
Beijing Career International Co Ltd
stock under the Base Case scenario is
64.45
CNY.
Compared to the current market price of 22.52 CNY,
Beijing Career International Co Ltd
is
Undervalued by 65%.
Beijing Career International Co Ltd's market capitalization is 4.4B CNY.
Beijing Career International Co Ltd stock price is 22.52 CNY.
Beijing Career International Co Ltd stock price (22.52 CNY) is 65% less than its Intrinsic Value (64.45 CNY).
Beijing Career International Co Ltd stock price (22.52 CNY) is 55% less than its DCF Value (50.33 CNY). Open DCF Valuation
Beijing Career International Co Ltd stock price (22.52 CNY) is 71% less than its Relative Value (78.58 CNY). Open Relative Valuation
Beijing Career International Co Ltd has upside potential of 64% compared to the average analyst price target.
Open Wall St Estimates
Beijing Career International Co Ltd has positive Gross Profit for the last twelve months.
Beijing Career International Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
Beijing Career International Co Ltd has positive Free Cash Flow for the last twelve months.
Beijing Career International Co Ltd's Revenue has grown by 8% over the past 12 months.
Beijing Career International Co Ltd has positive three-year average ROIC (Return on Invested Capital): 12%. The company is efficient at using invested capital to generate operating income.
Beijing Career International Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 6%.
Beijing Career International Co Ltd's ROIC (Return on Invested Capital) has decreased in the last 3 years from 13% to 6%.
Beijing Career International Co Ltd has positive three-year average ROE (Return on Equity): 15%. The company is efficient at transforming stockholders' equity into net income.
Beijing Career International Co Ltd has positive Operating Income for the last twelve months.
Beijing Career International Co Ltd's ROE (Return on Equity) has decreased in the last 3 years from 20% to 10%.
Beijing Career International Co Ltd has positive Net Income for the last twelve months.
Beijing Career International Co Ltd's Revenue is forecast to grow at a rate of 24% per year over the next 3 years.
Beijing Career International Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (792m CNY) than debt (551m CNY).
Beijing Career International Co Ltd's long-term assets (4B CNY) exceed its long-term liabilties (2B CNY).
Beijing Career International Co Ltd's short-term assets (3B CNY) exceed its short-term liabilties (1B CNY).
Beijing Career International Co Ltd's Revenue has been growing by an exceptional 31% per year for the last 3 years.
Beijing Career International Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.31.
Beijing Career International Co Ltd's Altman Z-Score is very high and is equal to 4.78.
Valuation Backtest
Beijing Career International Co Ltd
Run backtest to discover the historical profit from buying and selling
Beijing Career International 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 Career International Co Ltd
Balance Sheet Decomposition
Beijing Career International Co Ltd
| Current Assets | 3B |
| Cash & Short-Term Investments | 792.4m |
| Receivables | 2.1B |
| Other Current Assets | 41m |
| Non-Current Assets | 791m |
| Long-Term Investments | 146.2m |
| PP&E | 111.7m |
| Intangibles | 485.2m |
| Other Non-Current Assets | 47.9m |
| Current Liabilities | 1.4B |
| Accounts Payable | 95.3m |
| Accrued Liabilities | 787m |
| Short-Term Debt | 112.3m |
| Other Current Liabilities | 426.7m |
| Non-Current Liabilities | 531.8m |
| Long-Term Debt | 438.4m |
| Other Non-Current Liabilities | 93.4m |
Earnings Waterfall
Beijing Career International Co Ltd
|
Revenue
|
10B
CNY
|
|
Cost of Revenue
|
-9.4B
CNY
|
|
Gross Profit
|
658.3m
CNY
|
|
Operating Expenses
|
-449.5m
CNY
|
|
Operating Income
|
208.8m
CNY
|
|
Other Expenses
|
-996k
CNY
|
|
Net Income
|
207.9m
CNY
|
Free Cash Flow Analysis
Beijing Career International Co Ltd
Profitability Score
Profitability Due Diligence
Beijing Career International Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Beijing Career International Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Career International Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Beijing Career International Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Career International Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Career International Co Ltd
is 36.9 CNY
with a low forecast of 21.55 CNY and a high forecast of 56.6 CNY.
Shareholder Return
Price
Beijing Career International Co Ltd
| Average Annual Return | 14.14% |
| Standard Deviation of Annual Returns | 38.29% |
| Max Drawdown | -74% |
| Market Capitalization | 4.4B CNY |
| Shares Outstanding | 196 806 000 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Beijing Career International Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Beijing Career International Co., Ltd. engages in the provision of human resources total solution. The company is headquartered in Beijing, Beijing and currently employs 3,384 full-time employees. The company went IPO on 2017-06-08. The firm has three major businesses which are flexible employment, middle and high-end talents searching and recruitment process outsourcing. The flexible employment services provided include job outsourcing, business process outsourcing, offshore outsourcing, part-time services and talent dispatch. The middle and high-end talents searching business is involved in searching middle and high-end management and professional technical talents for clients. The firm also operates the development of online platforms to serve recruitment, onboarding, attendance and other human resources activities, and its software-as-a-service (SaaS) products include Ruiping SaaS resume management software and Hialari attendance and salary management software.
Contact
IPO
Employees
Officers
The intrinsic value of one
Beijing Career International Co Ltd
stock under the Base Case scenario is
64.45
CNY.
Compared to the current market price of 22.52 CNY,
Beijing Career International Co Ltd
is
Undervalued by 65%.
You don't have any saved screeners yet
