Maanshan Iron & Steel Co Ltd
SSE:600808
Intrinsic Value
The intrinsic value of one Maanshan Iron & Steel Co Ltd stock under the Base Case scenario is 3.66 CNY. Compared to the current market price of 3.12 CNY, Maanshan Iron & Steel Co Ltd is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Maanshan Iron & Steel Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Maanshan Iron & Steel Co Ltd
Balance Sheet Decomposition
Maanshan Iron & Steel Co Ltd
Current Assets | 22.2B |
Cash & Short-Term Investments | 5.3B |
Receivables | 5.5B |
Other Current Assets | 11.3B |
Non-Current Assets | 61.4B |
Long-Term Investments | 7.5B |
PP&E | 51.8B |
Intangibles | 1.7B |
Other Non-Current Assets | 342m |
Free Cash Flow Analysis
Maanshan Iron & Steel Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Maanshan Iron & Steel Co Ltd
Revenue
|
86.5B
CNY
|
Cost of Revenue
|
-86.4B
CNY
|
Gross Profit
|
155.4m
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
-2B
CNY
|
Other Expenses
|
-306.7m
CNY
|
Net Income
|
-2.3B
CNY
|
Profitability Score
Profitability Due Diligence
Maanshan Iron & Steel Co Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Maanshan Iron & Steel Co Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Maanshan Iron & Steel Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Maanshan Iron & Steel Co Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Maanshan Iron & Steel Co Ltd
According to Wall Street analysts, the average 1-year price target for Maanshan Iron & Steel Co Ltd is 3.1 CNY with a low forecast of 2.32 CNY and a high forecast of 3.78 CNY.
Dividends
Current shareholder yield for Maanshan 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 Maanshan Iron & Steel Co Ltd stock under the Base Case scenario is 3.66 CNY.
Compared to the current market price of 3.12 CNY, Maanshan Iron & Steel Co Ltd is Undervalued by 15%.