Topsports International Holdings Ltd
HKEX:6110
Intrinsic Value
The intrinsic value of one Topsports International Holdings Ltd stock under the Base Case scenario is 6.11 HKD. Compared to the current market price of 3.5 HKD, Topsports International Holdings Ltd is Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Topsports International Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Topsports International Holdings Ltd
Balance Sheet Decomposition
Topsports International Holdings Ltd
Current Assets | 10.9B |
Cash & Short-Term Investments | 2.8B |
Receivables | 949.4m |
Other Current Assets | 7.1B |
Non-Current Assets | 4B |
Long-Term Investments | 45.9m |
PP&E | 2.4B |
Intangibles | 1.1B |
Other Non-Current Assets | 490.2m |
Free Cash Flow Analysis
Topsports International Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Topsports International Holdings Ltd
Revenue
|
27.8B
CNY
|
Cost of Revenue
|
-16.7B
CNY
|
Gross Profit
|
11.1B
CNY
|
Operating Expenses
|
-8.8B
CNY
|
Operating Income
|
2.3B
CNY
|
Other Expenses
|
-508.9m
CNY
|
Net Income
|
1.7B
CNY
|
Profitability Score
Profitability Due Diligence
Topsports International Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Topsports International Holdings Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Topsports International Holdings Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Topsports International Holdings 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
Topsports International Holdings Ltd
According to Wall Street analysts, the average 1-year price target for Topsports International Holdings Ltd is 4.38 HKD with a low forecast of 2.63 HKD and a high forecast of 10.71 HKD.
Dividends
Current shareholder yield for Topsports International 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 Topsports International Holdings Ltd stock under the Base Case scenario is 6.11 HKD.
Compared to the current market price of 3.5 HKD, Topsports International Holdings Ltd is Undervalued by 43%.