Shengyi Technology Co Ltd
SSE:600183
Intrinsic Value
The intrinsic value of one Shengyi Technology Co Ltd stock under the Base Case scenario is 28.54 CNY. Compared to the current market price of 23.35 CNY, Shengyi Technology Co Ltd is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shengyi Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shengyi Technology Co Ltd
Balance Sheet Decomposition
Shengyi Technology Co Ltd
Current Assets | 15.4B |
Cash & Short-Term Investments | 1.9B |
Receivables | 8.3B |
Other Current Assets | 5.1B |
Non-Current Assets | 10.9B |
Long-Term Investments | 828m |
PP&E | 9.1B |
Intangibles | 637.3m |
Other Non-Current Assets | 328.5m |
Free Cash Flow Analysis
Shengyi Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shengyi Technology Co Ltd
Revenue
|
19B
CNY
|
Cost of Revenue
|
-15.1B
CNY
|
Gross Profit
|
3.9B
CNY
|
Operating Expenses
|
-2B
CNY
|
Operating Income
|
1.9B
CNY
|
Other Expenses
|
-309.3m
CNY
|
Net Income
|
1.6B
CNY
|
Profitability Score
Profitability Due Diligence
Shengyi Technology Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Shengyi Technology Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shengyi Technology Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Shengyi Technology Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shengyi Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Shengyi Technology Co Ltd is 31.58 CNY with a low forecast of 17.17 CNY and a high forecast of 43.05 CNY.
Dividends
Current shareholder yield for Shengyi Technology 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 Shengyi Technology Co Ltd stock under the Base Case scenario is 28.54 CNY.
Compared to the current market price of 23.35 CNY, Shengyi Technology Co Ltd is Undervalued by 18%.