Zhongyu Energy Holdings Ltd
HKEX:3633
Intrinsic Value
The intrinsic value of one Zhongyu Energy Holdings Ltd stock under the Base Case scenario is 4.85 HKD. Compared to the current market price of 4.21 HKD, Zhongyu Energy Holdings Ltd is Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Zhongyu Energy Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Zhongyu Energy Holdings Ltd
Balance Sheet Decomposition
Zhongyu Energy Holdings Ltd
Current Assets | 6.3B |
Cash & Short-Term Investments | 1.1B |
Receivables | 2.5B |
Other Current Assets | 2.7B |
Non-Current Assets | 19.8B |
Long-Term Investments | 880.8m |
PP&E | 15.9B |
Intangibles | 1.8B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Zhongyu Energy Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Zhongyu Energy Holdings Ltd
Revenue
|
13.9B
HKD
|
Cost of Revenue
|
-12.2B
HKD
|
Gross Profit
|
1.7B
HKD
|
Operating Expenses
|
-608.8m
HKD
|
Operating Income
|
1.1B
HKD
|
Other Expenses
|
-835.9m
HKD
|
Net Income
|
250.1m
HKD
|
Profitability Score
Profitability Due Diligence
Zhongyu Energy Holdings Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Zhongyu Energy Holdings Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhongyu Energy Holdings Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Zhongyu Energy Holdings Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zhongyu Energy Holdings Ltd
Dividends
Current shareholder yield for Zhongyu Energy Holdings 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 Zhongyu Energy Holdings Ltd stock under the Base Case scenario is 4.85 HKD.
Compared to the current market price of 4.21 HKD, Zhongyu Energy Holdings Ltd is Undervalued by 13%.