Hang Zhou Iron & Steel Co Ltd
SSE:600126
Intrinsic Value
The intrinsic value of one Hang Zhou Iron & Steel Co Ltd stock under the Base Case scenario is 10.37 CNY. Compared to the current market price of 11.58 CNY, Hang Zhou Iron & Steel Co Ltd is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hang Zhou Iron & Steel Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hang Zhou Iron & Steel Co Ltd
Balance Sheet Decomposition
Hang Zhou Iron & Steel Co Ltd
Current Assets | 16.7B |
Cash & Short-Term Investments | 6.3B |
Receivables | 2.7B |
Other Current Assets | 7.6B |
Non-Current Assets | 15.4B |
Long-Term Investments | 1.2B |
PP&E | 11.2B |
Intangibles | 2.7B |
Other Non-Current Assets | 316.5m |
Free Cash Flow Analysis
Hang Zhou Iron & Steel Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hang Zhou Iron & Steel Co Ltd
Revenue
|
64.6B
CNY
|
Cost of Revenue
|
-64.5B
CNY
|
Gross Profit
|
91.8m
CNY
|
Operating Expenses
|
-643.7m
CNY
|
Operating Income
|
-551.9m
CNY
|
Other Expenses
|
201.8m
CNY
|
Net Income
|
-350.1m
CNY
|
Profitability Score
Profitability Due Diligence
Hang Zhou Iron & Steel Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Hang Zhou Iron & Steel Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hang Zhou Iron & Steel Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Hang Zhou Iron & Steel Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hang Zhou Iron & Steel Co Ltd
Dividends
Current shareholder yield for Hang Zhou Iron & Steel 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 Hang Zhou Iron & Steel Co Ltd stock under the Base Case scenario is 10.37 CNY.
Compared to the current market price of 11.58 CNY, Hang Zhou Iron & Steel Co Ltd is Overvalued by 10%.