Shanghai Wanye Enterprises Co Ltd
SSE:600641
Intrinsic Value
The intrinsic value of one Shanghai Wanye Enterprises Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 14.56 CNY, Shanghai Wanye Enterprises Co Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanghai Wanye Enterprises Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shanghai Wanye Enterprises Co Ltd
Balance Sheet Decomposition
Shanghai Wanye Enterprises Co Ltd
Current Assets | 5B |
Cash & Short-Term Investments | 3.6B |
Receivables | 188.5m |
Other Current Assets | 1.2B |
Non-Current Assets | 5.3B |
Long-Term Investments | 3.7B |
PP&E | 1B |
Intangibles | 318.5m |
Other Non-Current Assets | 329.9m |
Free Cash Flow Analysis
Shanghai Wanye Enterprises Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Wanye Enterprises Co Ltd
Revenue
|
510.3m
CNY
|
Cost of Revenue
|
-301.3m
CNY
|
Gross Profit
|
209m
CNY
|
Operating Expenses
|
-442.5m
CNY
|
Operating Income
|
-233.5m
CNY
|
Other Expenses
|
189.3m
CNY
|
Net Income
|
-44.1m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Wanye Enterprises Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Shanghai Wanye Enterprises Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Wanye Enterprises Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Shanghai Wanye Enterprises Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Wanye Enterprises Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai Wanye Enterprises Co Ltd is 14.69 CNY with a low forecast of 13.64 CNY and a high forecast of 16.08 CNY.
Dividends
Current shareholder yield for Shanghai Wanye Enterprises Co Ltd is hidden .
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 Shanghai Wanye Enterprises Co Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 14.56 CNY, Shanghai Wanye Enterprises Co Ltd is hidden .