
Haitong Unitrust International Financial Leasing Co Ltd
HKEX:1905

Intrinsic Value
The intrinsic value of one
Haitong Unitrust International Financial Leasing Co Ltd
stock under the Base Case scenario is
4.16
HKD.
Compared to the current market price of 0.86 HKD,
Haitong Unitrust International Financial Leasing Co Ltd
is
Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Haitong Unitrust International Financial Leasing Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Haitong Unitrust International Financial Leasing Co Ltd
Balance Sheet Decomposition
Haitong Unitrust International Financial Leasing Co Ltd
Current Assets | 55.5B |
Cash & Short-Term Investments | 9.1B |
Receivables | 45.4B |
Other Current Assets | 1B |
Non-Current Assets | 57.6B |
Long-Term Investments | 346.6m |
PP&E | 7B |
Intangibles | 52.6m |
Other Non-Current Assets | 50.1B |
Free Cash Flow Analysis
Haitong Unitrust International Financial Leasing Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Haitong Unitrust International Financial Leasing Co Ltd
Revenue
|
7.8B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
5.5B
CNY
|
Other Expenses
|
-4B
CNY
|
Net Income
|
1.5B
CNY
|
Profitability Score
Profitability Due Diligence
Haitong Unitrust International Financial Leasing Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Haitong Unitrust International Financial Leasing Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Haitong Unitrust International Financial Leasing Co Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.

Score
Haitong Unitrust International Financial Leasing Co Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Haitong Unitrust International Financial Leasing Co Ltd
Dividends
Current shareholder yield for Haitong Unitrust International 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
Haitong Unitrust International Financial Leasing Co Ltd
stock under the Base Case scenario is
4.16
HKD.
Compared to the current market price of 0.86 HKD,
Haitong Unitrust International Financial Leasing Co Ltd
is
Undervalued by 79%.