
Towngas Smart Energy Co Ltd
HKEX:1083

Intrinsic Value
The intrinsic value of one
Towngas Smart Energy Co Ltd
stock under the Base Case scenario is
8.34
HKD.
Compared to the current market price of 3.48 HKD,
Towngas Smart Energy Co Ltd
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Towngas Smart Energy Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Towngas Smart Energy Co Ltd
Balance Sheet Decomposition
Towngas Smart Energy Co Ltd
Current Assets | 8.9B |
Cash & Short-Term Investments | 2.7B |
Receivables | 4.6B |
Other Current Assets | 1.6B |
Non-Current Assets | 44.1B |
Long-Term Investments | 9.8B |
PP&E | 29.3B |
Intangibles | 5B |
Other Non-Current Assets | 5.3m |
Free Cash Flow Analysis
Towngas Smart Energy Co Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Towngas Smart Energy Co Ltd
Revenue
|
21.3B
HKD
|
Cost of Revenue
|
-15.8B
HKD
|
Gross Profit
|
5.5B
HKD
|
Operating Expenses
|
-3.6B
HKD
|
Operating Income
|
1.9B
HKD
|
Other Expenses
|
-288.1m
HKD
|
Net Income
|
1.6B
HKD
|
Profitability Score
Profitability Due Diligence
Towngas Smart Energy Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Towngas Smart Energy Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Towngas Smart Energy Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Towngas Smart Energy Co Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Towngas Smart Energy Co Ltd
According to Wall Street analysts, the average 1-year price target for
Towngas Smart Energy Co Ltd
is 4 HKD
with a low forecast of 3.33 HKD and a high forecast of 5.33 HKD.
Dividends
Current shareholder yield for Towngas Smart Energy 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
Towngas Smart Energy Co Ltd
stock under the Base Case scenario is
8.34
HKD.
Compared to the current market price of 3.48 HKD,
Towngas Smart Energy Co Ltd
is
Undervalued by 58%.