BaoJi Titanium Industry Co Ltd
SSE:600456
Intrinsic Value
The intrinsic value of one BaoJi Titanium Industry Co Ltd stock under the Base Case scenario is 39.82 CNY. Compared to the current market price of 35.51 CNY, BaoJi Titanium Industry Co Ltd is Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BaoJi Titanium Industry Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
BaoJi Titanium Industry Co Ltd
Balance Sheet Decomposition
BaoJi Titanium Industry Co Ltd
Current Assets | 9.4B |
Cash & Short-Term Investments | 1.2B |
Receivables | 4.5B |
Other Current Assets | 3.7B |
Non-Current Assets | 4.1B |
Long-Term Investments | 74.9m |
PP&E | 3.6B |
Intangibles | 264.7m |
Other Non-Current Assets | 135.2m |
Free Cash Flow Analysis
BaoJi Titanium Industry Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
BaoJi Titanium Industry Co Ltd
Revenue
|
6.8B
CNY
|
Cost of Revenue
|
-5.5B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-584.8m
CNY
|
Operating Income
|
745.6m
CNY
|
Other Expenses
|
-234.2m
CNY
|
Net Income
|
511.4m
CNY
|
Profitability Score
Profitability Due Diligence
BaoJi Titanium Industry Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
BaoJi Titanium Industry Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
BaoJi Titanium Industry Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
BaoJi Titanium Industry Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
BaoJi Titanium Industry Co Ltd
According to Wall Street analysts, the average 1-year price target for BaoJi Titanium Industry Co Ltd is 30.71 CNY with a low forecast of 30.41 CNY and a high forecast of 31.62 CNY.
Dividends
Current shareholder yield for BaoJi Titanium Industry 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 BaoJi Titanium Industry Co Ltd stock under the Base Case scenario is 39.82 CNY.
Compared to the current market price of 35.51 CNY, BaoJi Titanium Industry Co Ltd is Undervalued by 11%.