
Yihai International Holding Ltd
HKEX:1579

Intrinsic Value
The intrinsic value of one
Yihai International Holding Ltd
stock under the Base Case scenario is
17.46
HKD.
Compared to the current market price of 14.92 HKD,
Yihai International Holding Ltd
is
Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yihai International Holding Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yihai International Holding Ltd
Balance Sheet Decomposition
Yihai International Holding Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 1.9B |
Receivables | 234.6m |
Other Current Assets | 371.5m |
Non-Current Assets | 2.8B |
Long-Term Investments | 444.4m |
PP&E | 2.1B |
Intangibles | 10.1m |
Other Non-Current Assets | 196.5m |
Free Cash Flow Analysis
Yihai International Holding Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yihai International Holding Ltd
Revenue
|
6.5B
CNY
|
Cost of Revenue
|
-4.4B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-897m
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-320.1m
CNY
|
Net Income
|
803.2m
CNY
|
Profitability Score
Profitability Due Diligence
Yihai International Holding Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Yihai International Holding Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yihai International Holding Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Yihai International Holding 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
Yihai International Holding Ltd
According to Wall Street analysts, the average 1-year price target for
Yihai International Holding Ltd
is 15.1 HKD
with a low forecast of 11.42 HKD and a high forecast of 19.34 HKD.
Dividends
Current shareholder yield for Yihai International Holding 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
Yihai International Holding Ltd
stock under the Base Case scenario is
17.46
HKD.
Compared to the current market price of 14.92 HKD,
Yihai International Holding Ltd
is
Undervalued by 15%.