
Tiangong International Co Ltd
HKEX:826

Intrinsic Value
The intrinsic value of one
Tiangong International Co Ltd
stock under the Base Case scenario is
2.22
HKD.
Compared to the current market price of 1.86 HKD,
Tiangong International Co Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tiangong International Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tiangong International Co Ltd
Balance Sheet Decomposition
Tiangong International Co Ltd
Current Assets | 8.2B |
Cash & Short-Term Investments | 1.8B |
Receivables | 3.5B |
Other Current Assets | 2.9B |
Non-Current Assets | 5.3B |
Long-Term Investments | 323m |
PP&E | 4.6B |
Intangibles | 199.8m |
Other Non-Current Assets | 81.5m |
Free Cash Flow Analysis
Tiangong International Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tiangong International Co Ltd
Revenue
|
4.8B
CNY
|
Cost of Revenue
|
-3.8B
CNY
|
Gross Profit
|
983.5m
CNY
|
Operating Expenses
|
-430m
CNY
|
Operating Income
|
553.5m
CNY
|
Other Expenses
|
-194.8m
CNY
|
Net Income
|
358.8m
CNY
|
Profitability Score
Profitability Due Diligence
Tiangong International Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Tiangong International Co Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tiangong International Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Tiangong International Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tiangong International Co Ltd
According to Wall Street analysts, the average 1-year price target for
Tiangong International Co Ltd
is 2.56 HKD
with a low forecast of 2.54 HKD and a high forecast of 2.64 HKD.
Dividends
Current shareholder yield for Tiangong International 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
Tiangong International Co Ltd
stock under the Base Case scenario is
2.22
HKD.
Compared to the current market price of 1.86 HKD,
Tiangong International Co Ltd
is
Undervalued by 16%.