
NARI Technology Co Ltd
SSE:600406

Intrinsic Value
The intrinsic value of one
NARI Technology Co Ltd
stock under the Base Case scenario is
31.92
CNY.
Compared to the current market price of 23.36 CNY,
NARI Technology Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NARI Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
NARI Technology Co Ltd
Balance Sheet Decomposition
NARI Technology Co Ltd
Current Assets | 66.8B |
Cash & Short-Term Investments | 17.8B |
Receivables | 31.8B |
Other Current Assets | 17.2B |
Non-Current Assets | 17.1B |
Long-Term Investments | 170.2m |
PP&E | 9.6B |
Intangibles | 2B |
Other Non-Current Assets | 5.3B |
Free Cash Flow Analysis
NARI Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
NARI Technology Co Ltd
Revenue
|
55.3B
CNY
|
Cost of Revenue
|
-40.8B
CNY
|
Gross Profit
|
14.6B
CNY
|
Operating Expenses
|
-6.2B
CNY
|
Operating Income
|
8.4B
CNY
|
Other Expenses
|
-904.5m
CNY
|
Net Income
|
7.5B
CNY
|
Profitability Score
Profitability Due Diligence
NARI Technology Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
NARI Technology Co Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
NARI Technology Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
NARI Technology Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
NARI Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
NARI Technology Co Ltd
is 29.28 CNY
with a low forecast of 21.92 CNY and a high forecast of 33.92 CNY.
Dividends
Current shareholder yield for NARI 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
NARI Technology Co Ltd
stock under the Base Case scenario is
31.92
CNY.
Compared to the current market price of 23.36 CNY,
NARI Technology Co Ltd
is
Undervalued by 27%.