
Newborn Town Inc
HKEX:9911

Intrinsic Value
The intrinsic value of one
Newborn Town Inc
stock under the Base Case scenario is
17.9
HKD.
Compared to the current market price of 6.6 HKD,
Newborn Town Inc
is
Undervalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Newborn Town Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Newborn Town Inc
Balance Sheet Decomposition
Newborn Town Inc
Current Assets | 2.8B |
Cash & Short-Term Investments | 2.3B |
Receivables | 476.8m |
Other Current Assets | 50.4m |
Non-Current Assets | 767.9m |
Long-Term Investments | 66.5m |
PP&E | 92m |
Intangibles | 597.1m |
Other Non-Current Assets | 12.3m |
Free Cash Flow Analysis
Newborn Town Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Newborn Town Inc
Revenue
|
5.1B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
743m
CNY
|
Other Expenses
|
-262.7m
CNY
|
Net Income
|
480.3m
CNY
|
Profitability Score
Profitability Due Diligence
Newborn Town Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Newborn Town Inc's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Newborn Town Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Newborn Town Inc's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Newborn Town Inc
According to Wall Street analysts, the average 1-year price target for
Newborn Town Inc
is 6.2 HKD
with a low forecast of 3.84 HKD and a high forecast of 9.31 HKD.
Dividends
Current shareholder yield for Newborn Town 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
Newborn Town Inc
stock under the Base Case scenario is
17.9
HKD.
Compared to the current market price of 6.6 HKD,
Newborn Town Inc
is
Undervalued by 63%.