Hangzhou Sf Intra-City Industrial Co Ltd
HKEX:9699
Intrinsic Value
The intrinsic value of one Hangzhou Sf Intra-City Industrial Co Ltd stock under the Base Case scenario is 9.81 HKD. Compared to the current market price of 8.97 HKD, Hangzhou Sf Intra-City Industrial Co Ltd is Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hangzhou Sf Intra-City Industrial Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hangzhou Sf Intra-City Industrial Co Ltd
Balance Sheet Decomposition
Hangzhou Sf Intra-City Industrial Co Ltd
Current Assets | 3.9B |
Cash & Short-Term Investments | 2.4B |
Receivables | 1.5B |
Other Current Assets | 38.9m |
Non-Current Assets | 379.7m |
Long-Term Investments | 67.4m |
PP&E | 30.9m |
Intangibles | 137.4m |
Other Non-Current Assets | 144.1m |
Free Cash Flow Analysis
Hangzhou Sf Intra-City Industrial Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hangzhou Sf Intra-City Industrial Co Ltd
Revenue
|
13.5B
CNY
|
Cost of Revenue
|
-12.6B
CNY
|
Gross Profit
|
884.6m
CNY
|
Operating Expenses
|
-847.4m
CNY
|
Operating Income
|
37.2m
CNY
|
Other Expenses
|
45.3m
CNY
|
Net Income
|
82.5m
CNY
|
Profitability Score
Profitability Due Diligence
Hangzhou Sf Intra-City Industrial Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Hangzhou Sf Intra-City Industrial Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hangzhou Sf Intra-City Industrial Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Hangzhou Sf Intra-City Industrial Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hangzhou Sf Intra-City Industrial Co Ltd
According to Wall Street analysts, the average 1-year price target for Hangzhou Sf Intra-City Industrial Co Ltd is 13.93 HKD with a low forecast of 12.69 HKD and a high forecast of 16.8 HKD.
Dividends
Current shareholder yield for Hangzhou Sf Intra-City Industrial 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 Hangzhou Sf Intra-City Industrial Co Ltd stock under the Base Case scenario is 9.81 HKD.
Compared to the current market price of 8.97 HKD, Hangzhou Sf Intra-City Industrial Co Ltd is Undervalued by 9%.