China Spacesat Co Ltd
SSE:600118
Intrinsic Value
The intrinsic value of one China Spacesat Co Ltd stock under the Base Case scenario is 7.84 CNY. Compared to the current market price of 28.42 CNY, China Spacesat Co Ltd is Overvalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Spacesat Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
China Spacesat Co Ltd
Balance Sheet Decomposition
China Spacesat Co Ltd
Current Assets | 9.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 5.4B |
Other Current Assets | 2.9B |
Non-Current Assets | 3.5B |
Long-Term Investments | 554.2m |
PP&E | 1.2B |
Intangibles | 1.6B |
Other Non-Current Assets | 135.4m |
Free Cash Flow Analysis
China Spacesat Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Spacesat Co Ltd
Revenue
|
4.9B
CNY
|
Cost of Revenue
|
-4.3B
CNY
|
Gross Profit
|
555.3m
CNY
|
Operating Expenses
|
-644.5m
CNY
|
Operating Income
|
-89.2m
CNY
|
Other Expenses
|
65.9m
CNY
|
Net Income
|
-23.3m
CNY
|
Profitability Score
Profitability Due Diligence
China Spacesat Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
China Spacesat Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Spacesat Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
China Spacesat Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Spacesat Co Ltd
Dividends
Current shareholder yield for China Spacesat 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 China Spacesat Co Ltd stock under the Base Case scenario is 7.84 CNY.
Compared to the current market price of 28.42 CNY, China Spacesat Co Ltd is Overvalued by 72%.