
China Development Bank Financial Leasing Co Ltd
HKEX:1606

Intrinsic Value
The intrinsic value of one
China Development Bank Financial Leasing Co Ltd
stock under the Base Case scenario is
10.29
HKD.
Compared to the current market price of 1.24 HKD,
China Development Bank Financial Leasing Co Ltd
is
Undervalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Development Bank Financial Leasing Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
China Development Bank Financial Leasing Co Ltd
Balance Sheet Decomposition
China Development Bank Financial Leasing Co Ltd
Current Assets | 88.8B |
Cash & Short-Term Investments | 107.2B |
Receivables | 1.6B |
Other Current Assets | -20B |
Non-Current Assets | 392.6B |
Long-Term Investments | 16.3B |
PP&E | 124.9B |
Intangibles | 44.5m |
Other Non-Current Assets | 251.3B |
Free Cash Flow Analysis
China Development Bank Financial Leasing Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Development Bank Financial Leasing Co Ltd
Revenue
|
24.8B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
23.6B
CNY
|
Operating Expenses
|
-5.6B
CNY
|
Operating Income
|
18B
CNY
|
Other Expenses
|
-13.9B
CNY
|
Net Income
|
4.1B
CNY
|
Profitability Score
Profitability Due Diligence
China Development Bank Financial Leasing Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
China Development Bank Financial Leasing Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Development Bank Financial Leasing Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
China Development Bank Financial Leasing Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Development Bank Financial Leasing Co Ltd
Dividends
Current shareholder yield for China Development Bank Financial Leasing 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
China Development Bank Financial Leasing Co Ltd
stock under the Base Case scenario is
10.29
HKD.
Compared to the current market price of 1.24 HKD,
China Development Bank Financial Leasing Co Ltd
is
Undervalued by 88%.