SDIC Capital Co Ltd
SSE:600061
Intrinsic Value
The intrinsic value of one SDIC Capital Co Ltd stock under the Base Case scenario is 7.05 CNY. Compared to the current market price of 7.25 CNY, SDIC Capital Co Ltd is Overvalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SDIC Capital Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
SDIC Capital Co Ltd
Balance Sheet Decomposition
SDIC Capital Co Ltd
Current Assets | 249.8B |
Cash & Short-Term Investments | 173.2B |
Receivables | 40B |
Other Current Assets | 36.6B |
Non-Current Assets | 37.9B |
Long-Term Investments | 27.9B |
PP&E | 2.4B |
Intangibles | 5.5B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
SDIC Capital Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
SDIC Capital Co Ltd
Revenue
|
16B
CNY
|
Cost of Revenue
|
-6.8B
CNY
|
Gross Profit
|
9.2B
CNY
|
Operating Expenses
|
-6.7B
CNY
|
Operating Income
|
2.5B
CNY
|
Other Expenses
|
-531.6m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
SDIC Capital Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
SDIC Capital Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
SDIC Capital Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
SDIC Capital Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
SDIC Capital Co Ltd
According to Wall Street analysts, the average 1-year price target for SDIC Capital Co Ltd is 8.07 CNY with a low forecast of 7.88 CNY and a high forecast of 8.42 CNY.
Dividends
Current shareholder yield for SDIC Capital 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 SDIC Capital Co Ltd stock under the Base Case scenario is 7.05 CNY.
Compared to the current market price of 7.25 CNY, SDIC Capital Co Ltd is Overvalued by 3%.