
JD Health International Inc
HKEX:6618

Intrinsic Value
The intrinsic value of one
JD Health International Inc
stock under the Base Case scenario is
31.51
HKD.
Compared to the current market price of 35.35 HKD,
JD Health International Inc
is
Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
JD Health International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
JD Health International Inc
Balance Sheet Decomposition
JD Health International Inc
Current Assets | 56.5B |
Cash & Short-Term Investments | 49.9B |
Receivables | 829.1m |
Other Current Assets | 5.7B |
Non-Current Assets | 4.9B |
Long-Term Investments | 1.6B |
PP&E | 757.7m |
Intangibles | 2.3B |
Other Non-Current Assets | 267.6m |
Free Cash Flow Analysis
JD Health International Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
JD Health International Inc
Revenue
|
58.2B
CNY
|
Cost of Revenue
|
-44.9B
CNY
|
Gross Profit
|
13.3B
CNY
|
Operating Expenses
|
-10.1B
CNY
|
Operating Income
|
3.2B
CNY
|
Other Expenses
|
916.1m
CNY
|
Net Income
|
4.2B
CNY
|
Profitability Score
Profitability Due Diligence
JD Health International Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
JD Health International Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
JD Health International Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
JD Health International Inc's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
JD Health International Inc
According to Wall Street analysts, the average 1-year price target for
JD Health International Inc
is 41.42 HKD
with a low forecast of 23.53 HKD and a high forecast of 57.93 HKD.
Dividends
Current shareholder yield for JD Health International Inc 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
JD Health International Inc
stock under the Base Case scenario is
31.51
HKD.
Compared to the current market price of 35.35 HKD,
JD Health International Inc
is
Overvalued by 11%.