Beijing Dataway Horizon Co Ltd
SZSE:301169
Intrinsic Value
Beijing Dataway Horizon Co., Ltd. engages in the provision of data analysis and decision support services for customers in public affairs and business fields. [ Read More ]
The intrinsic value of one Beijing Dataway Horizon Co Ltd stock under the Base Case scenario is 26.14 CNY. Compared to the current market price of 33.35 CNY, Beijing Dataway Horizon Co Ltd is Overvalued by 22%.
Valuation Backtest
Beijing Dataway Horizon Co Ltd
Run backtest to discover the historical profit from buying and selling Beijing Dataway Horizon 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
Balance Sheet Decomposition
Beijing Dataway Horizon Co Ltd
| Current Assets | 663.5m |
| Cash & Short-Term Investments | 455.5m |
| Receivables | 78.5m |
| Other Current Assets | 129.4m |
| Non-Current Assets | 160.2m |
| Long-Term Investments | 56.2m |
| PP&E | 18.5m |
| Intangibles | 51m |
| Other Non-Current Assets | 34.6m |
| Current Liabilities | 169m |
| Accounts Payable | 30.6m |
| Accrued Liabilities | 40.9m |
| Other Current Liabilities | 97.4m |
| Non-Current Liabilities | 25.9m |
| Long-Term Debt | 6.3m |
| Other Non-Current Liabilities | 19.6m |
Earnings Waterfall
Beijing Dataway Horizon Co Ltd
|
Revenue
|
344.6m
CNY
|
|
Cost of Revenue
|
-235.2m
CNY
|
|
Gross Profit
|
109.4m
CNY
|
|
Operating Expenses
|
-135.2m
CNY
|
|
Operating Income
|
-25.8m
CNY
|
|
Other Expenses
|
5.7m
CNY
|
|
Net Income
|
-20m
CNY
|
Free Cash Flow Analysis
Beijing Dataway Horizon Co Ltd
Profitability Score
Profitability Due Diligence
Beijing Dataway Horizon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Beijing Dataway Horizon Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Dataway Horizon Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Beijing Dataway Horizon Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Dataway Horizon Co Ltd
According to Wall Street analysts, the average 1-year price target for Beijing Dataway Horizon Co Ltd is 68.58 CNY with a low forecast of 67.91 CNY and a high forecast of 70.6 CNY.
Shareholder Return
Price
Beijing Dataway Horizon Co Ltd
| Average Annual Return | -16.1% |
| Standard Deviation of Annual Returns | 1.39% |
| Max Drawdown | -66% |
| Market Capitalization | 2.4B CNY |
| Shares Outstanding | 72 239 774 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Beijing Dataway Horizon Co., Ltd. engages in the provision of data analysis and decision support services for customers in public affairs and business fields. The company is headquartered in Beijing, Beijing and currently employs 852 full-time employees. The company went IPO on 2021-11-03. The firm's main business is the provision of data analysis and decision support services for customers in the public affairs and commercial fields through a new generation of information technology such as Big Data. The firm's services include public affairs data analysis, decision support services, business data analysis and decision support services. The firm also develops data intelligence application software and publishes decision analysis. The firm's services are used in government services, city management, market supervision, law and public security, cultural tourism and other fields.
Contact
IPO
Employees
Officers
The intrinsic value of one Beijing Dataway Horizon Co Ltd stock under the Base Case scenario is 26.14 CNY.
Compared to the current market price of 33.35 CNY, Beijing Dataway Horizon Co Ltd is Overvalued by 22%.
You don't have any saved screeners yet
