Client Service International Inc
SZSE:300663
Intrinsic Value
Client Service International, Inc. engages in the development and sell of financial software products. [ Read More ]
The intrinsic value of one
Client Service International Inc
stock under the Base Case scenario is
10.67
CNY.
Compared to the current market price of 10.26 CNY,
Client Service International Inc
is
Undervalued by 4%.
Client Service International Inc's market capitalization is 4.7B CNY.
Client Service International Inc stock price is 10.26 CNY.
Client Service International Inc stock price (10.26 CNY) is 4% less than its Intrinsic Value (10.67 CNY).
Client Service International Inc stock (2.77 CNY) is 73% less than its price (10.26 CNY). Open DCF Valuation
Client Service International Inc stock price (10.26 CNY) is 45% less than its Relative Value (18.57 CNY). Open Relative Valuation
Client Service International Inc has upside potential of 51% compared to the average analyst price target.
Open Wall St Estimates
Client Service International Inc's ROIC (Return on Invested Capital) has decreased in the last 3 years from 7% to 5%.
Client Service International Inc's Revenue has been growing by 4% per year for the last 3 years.
Client Service International Inc's D/E (Debt to Equity) is equal to 1.19.
Client Service International Inc has positive Operating Income for the last twelve months.
Client Service International Inc's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 5%.
Client Service International Inc's Revenue has dropped by 9% over the past 12 months.
Client Service International Inc's ROE (Return on Equity) has decreased in the last 3 years from 8% to 2%.
Client Service International Inc's ROE (Return on Equity) for the past 12 months is very low and is equal to 2%.
Client Service International Inc has positive Net Income for the last twelve months.
Client Service International Inc has positive three-year average ROE (Return on Equity): 5%. The company is efficient at transforming stockholders' equity into net income.
Client Service International Inc has positive three-year average ROIC (Return on Invested Capital): 5%. The company is efficient at using invested capital to generate operating income.
Client Service International Inc's long-term assets (3B CNY) exceed its long-term liabilties (2B CNY).
Client Service International Inc's Revenue is forecast to grow at a rate of 27% per year over the next 3 years.
Client Service International Inc has positive Gross Profit for the last twelve months.
Client Service International Inc's Altman Z-Score is very high and is equal to 3.13.
Client Service International Inc has positive Net Debt. This means that the company has more debt (1B CNY) than cash and short-term investments (469m CNY).
Client Service International Inc's short-term assets (2B CNY) exceed its short-term liabilties (849m CNY).
Client Service International Inc has negative Free Cash Flow for the last twelve months.
Valuation Backtest
Client Service International Inc
Run backtest to discover the historical profit from buying and selling
Client Service International Inc
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Client Service International Inc
Balance Sheet Decomposition
Client Service International Inc
| Current Assets | 2.4B |
| Cash & Short-Term Investments | 469.2m |
| Receivables | 1.2B |
| Other Current Assets | 737.6m |
| Non-Current Assets | 783m |
| Long-Term Investments | 35m |
| PP&E | 355.8m |
| Intangibles | 300.3m |
| Other Non-Current Assets | 91.8m |
| Current Liabilities | 848.7m |
| Accounts Payable | 70m |
| Accrued Liabilities | 136.6m |
| Short-Term Debt | 442.6m |
| Other Current Liabilities | 199.5m |
| Non-Current Liabilities | 1.1B |
| Long-Term Debt | 1B |
| Other Non-Current Liabilities | 82.4m |
Earnings Waterfall
Client Service International Inc
|
Revenue
|
1.2B
CNY
|
|
Cost of Revenue
|
-769.3m
CNY
|
|
Gross Profit
|
428.8m
CNY
|
|
Operating Expenses
|
-368.3m
CNY
|
|
Operating Income
|
60.4m
CNY
|
|
Other Expenses
|
-31m
CNY
|
|
Net Income
|
29.4m
CNY
|
Free Cash Flow Analysis
Client Service International Inc
Profitability Score
Profitability Due Diligence
Client Service International Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Client Service International Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Client Service International Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Client Service International Inc's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Client Service International Inc
According to Wall Street analysts, the average 1-year price target for
Client Service International Inc
is 15.45 CNY
.
Shareholder Return
Price
Client Service International Inc
| Average Annual Return | -3.99% |
| Standard Deviation of Annual Returns | 38.19% |
| Max Drawdown | -75% |
| Market Capitalization | 4.7B CNY |
| Shares Outstanding | 462 182 584 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Client Service International Inc
Country
Industry
Market Cap
Dividend Yield
Description
Client Service International, Inc. engages in the development and sell of financial software products. The company is headquartered in Beijing, Beijing and currently employs 5,355 full-time employees. The company went IPO on 2017-06-08. The firm's main products include distributed in-memory databases, bank outlets smart devices, electronic banking systems and Internet financial systems. The electronic banking system products are comprised of online banking, mobile banking and WeChat banking. The Internet financial system products primarily include banking and financial open platforms. The firm also provides technology development and technical services for banks and other financial institutions.
Contact
IPO
Employees
Officers
The intrinsic value of one
Client Service International Inc
stock under the Base Case scenario is
10.67
CNY.
Compared to the current market price of 10.26 CNY,
Client Service International Inc
is
Undervalued by 4%.
You don't have any saved screeners yet
