
Haw Par Corporation Ltd
SGX:H02

Intrinsic Value
The intrinsic value of one
H02
stock under the Base Case scenario is
16.15
SGD.
Compared to the current market price of 12.77 SGD,
Haw Par Corporation Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Haw Par Corporation Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Haw Par Corporation Ltd
Balance Sheet Decomposition
Haw Par Corporation Ltd
Current Assets | 817.5m |
Cash & Short-Term Investments | 745.8m |
Receivables | 48.4m |
Other Current Assets | 23.3m |
Non-Current Assets | 3.5B |
Long-Term Investments | 3.4B |
PP&E | 50.1m |
Intangibles | 11.1m |
Other Non-Current Assets | 1.3m |
Free Cash Flow Analysis
Haw Par Corporation Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Haw Par Corporation Ltd
Revenue
|
244.8m
SGD
|
Cost of Revenue
|
-110.7m
SGD
|
Gross Profit
|
134.1m
SGD
|
Operating Expenses
|
109.9m
SGD
|
Operating Income
|
244m
SGD
|
Other Expenses
|
-15.7m
SGD
|
Net Income
|
228.3m
SGD
|
H02 Profitability Score
Profitability Due Diligence
Haw Par Corporation Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Haw Par Corporation Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
H02 Solvency Score
Solvency Due Diligence
Haw Par Corporation Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Haw Par Corporation Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
H02 Price Targets Summary
Haw Par Corporation Ltd
Dividends
Current shareholder yield for H02 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
H02
stock under the Base Case scenario is
16.15
SGD.
Compared to the current market price of 12.77 SGD,
Haw Par Corporation Ltd
is
Undervalued by 21%.