
Linklogis Inc
HKEX:9959

Intrinsic Value
The intrinsic value of one
Linklogis Inc
stock under the Base Case scenario is
0.97
HKD.
Compared to the current market price of 1.05 HKD,
Linklogis Inc
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Linklogis Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Linklogis Inc
Balance Sheet Decomposition
Linklogis Inc
Current Assets | 7.8B |
Cash & Short-Term Investments | 5.5B |
Receivables | 243.6m |
Other Current Assets | 2B |
Non-Current Assets | 812.5m |
Long-Term Investments | 341.4m |
PP&E | 102.8m |
Intangibles | 276.4m |
Other Non-Current Assets | 91.9m |
Free Cash Flow Analysis
Linklogis Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Linklogis Inc
Revenue
|
1B
CNY
|
Cost of Revenue
|
-313.9m
CNY
|
Gross Profit
|
717.3m
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
-482m
CNY
|
Other Expenses
|
-353.4m
CNY
|
Net Income
|
-835.4m
CNY
|
Profitability Score
Profitability Due Diligence
Linklogis Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Linklogis Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Linklogis Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Linklogis Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Linklogis Inc
According to Wall Street analysts, the average 1-year price target for
Linklogis Inc
is 1.98 HKD
with a low forecast of 1.87 HKD and a high forecast of 2.13 HKD.
Dividends
Current shareholder yield for Linklogis 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
Linklogis Inc
stock under the Base Case scenario is
0.97
HKD.
Compared to the current market price of 1.05 HKD,
Linklogis Inc
is
Overvalued by 7%.