Guangzhou Development Group Inc
SSE:600098
Intrinsic Value
The intrinsic value of one Guangzhou Development Group Inc stock under the Base Case scenario is 10.33 CNY. Compared to the current market price of 6.34 CNY, Guangzhou Development Group Inc is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guangzhou Development Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Guangzhou Development Group Inc
Balance Sheet Decomposition
Guangzhou Development Group Inc
Current Assets | 16.6B |
Cash & Short-Term Investments | 7B |
Receivables | 6.9B |
Other Current Assets | 2.8B |
Non-Current Assets | 60B |
Long-Term Investments | 11.6B |
PP&E | 43.4B |
Intangibles | 3.8B |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Guangzhou Development Group Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guangzhou Development Group Inc
Revenue
|
50B
CNY
|
Cost of Revenue
|
-45B
CNY
|
Gross Profit
|
5B
CNY
|
Operating Expenses
|
-1.8B
CNY
|
Operating Income
|
3.2B
CNY
|
Other Expenses
|
-1.5B
CNY
|
Net Income
|
1.7B
CNY
|
Profitability Score
Profitability Due Diligence
Guangzhou Development Group Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Guangzhou Development Group Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guangzhou Development Group Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Guangzhou Development Group Inc's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guangzhou Development Group Inc
Dividends
Current shareholder yield for Guangzhou Development Group 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 Guangzhou Development Group Inc stock under the Base Case scenario is 10.33 CNY.
Compared to the current market price of 6.34 CNY, Guangzhou Development Group Inc is Undervalued by 39%.