JD Health International Inc
HKEX:6618
Intrinsic Value
The intrinsic value of one JD Health International Inc stock under the Base Case scenario is 34.59 HKD. Compared to the current market price of 27.75 HKD, JD Health International Inc is Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
JD Health International Inc
Fundamental Analysis
Months
Months
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 |
Earnings Waterfall
JD Health International Inc
Revenue
|
54.8B
CNY
|
Cost of Revenue
|
-42.4B
CNY
|
Gross Profit
|
12.4B
CNY
|
Operating Expenses
|
-11B
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
1.2B
CNY
|
Net Income
|
2.6B
CNY
|
Free Cash Flow Analysis
JD Health International Inc
CNY | |
Free Cash Flow | CNY |
Profitability Score
Profitability Due Diligence
JD Health International Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
JD Health International Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
JD Health International Inc's solvency score is 95/100. The higher the solvency score, the more solvent the company is.
Score
JD Health International Inc's solvency score is 95/100. 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 34.95 HKD with a low forecast of 22.22 HKD and a high forecast of 44.74 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 34.59 HKD.
Compared to the current market price of 27.75 HKD, JD Health International Inc is Undervalued by 20%.