Inner Mongolia BaoTou Steel Union Co Ltd
SSE:600010
Intrinsic Value
The intrinsic value of one Inner Mongolia BaoTou Steel Union Co Ltd stock under the Base Case scenario is 1.41 CNY. Compared to the current market price of 1.79 CNY, Inner Mongolia BaoTou Steel Union Co Ltd is Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Inner Mongolia BaoTou Steel Union Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Inner Mongolia BaoTou Steel Union Co Ltd
Balance Sheet Decomposition
Inner Mongolia BaoTou Steel Union Co Ltd
Current Assets | 40.7B |
Cash & Short-Term Investments | 5.1B |
Receivables | 13.8B |
Other Current Assets | 21.7B |
Non-Current Assets | 114.3B |
Long-Term Investments | 2B |
PP&E | 69.2B |
Intangibles | 2.4B |
Other Non-Current Assets | 40.8B |
Free Cash Flow Analysis
Inner Mongolia BaoTou Steel Union Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Inner Mongolia BaoTou Steel Union Co Ltd
Revenue
|
66.8B
CNY
|
Cost of Revenue
|
-63B
CNY
|
Gross Profit
|
3.8B
CNY
|
Operating Expenses
|
-2.5B
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-1.8B
CNY
|
Net Income
|
-476.1m
CNY
|
Profitability Score
Profitability Due Diligence
Inner Mongolia BaoTou Steel Union Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Inner Mongolia BaoTou Steel Union Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Inner Mongolia BaoTou Steel Union Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Score
Inner Mongolia BaoTou Steel Union Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Inner Mongolia BaoTou Steel Union Co Ltd
Dividends
Current shareholder yield for Inner Mongolia BaoTou Steel Union 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 Inner Mongolia BaoTou Steel Union Co Ltd stock under the Base Case scenario is 1.41 CNY.
Compared to the current market price of 1.79 CNY, Inner Mongolia BaoTou Steel Union Co Ltd is Overvalued by 21%.