CETC Digital Technology Co Ltd
SSE:600850
Intrinsic Value
The intrinsic value of one CETC Digital Technology Co Ltd stock under the Base Case scenario is 20.24 CNY. Compared to the current market price of 24.64 CNY, CETC Digital Technology Co Ltd is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
CETC Digital Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
CETC Digital Technology Co Ltd
Balance Sheet Decomposition
CETC Digital Technology Co Ltd
Current Assets | 9.2B |
Cash & Short-Term Investments | 1.1B |
Receivables | 3.1B |
Other Current Assets | 5.1B |
Non-Current Assets | 1.1B |
Long-Term Investments | 9.2m |
PP&E | 412.9m |
Intangibles | 245.9m |
Other Non-Current Assets | 466.3m |
Free Cash Flow Analysis
CETC Digital Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
CETC Digital Technology Co Ltd
Revenue
|
10.2B
CNY
|
Cost of Revenue
|
-8.1B
CNY
|
Gross Profit
|
2.1B
CNY
|
Operating Expenses
|
-1.5B
CNY
|
Operating Income
|
590.7m
CNY
|
Other Expenses
|
-69.3m
CNY
|
Net Income
|
521.4m
CNY
|
Profitability Score
Profitability Due Diligence
CETC Digital Technology Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
CETC Digital Technology Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
CETC Digital Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Score
CETC Digital Technology Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
CETC Digital Technology Co Ltd
Dividends
Current shareholder yield for CETC Digital 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 CETC Digital Technology Co Ltd stock under the Base Case scenario is 20.24 CNY.
Compared to the current market price of 24.64 CNY, CETC Digital Technology Co Ltd is Overvalued by 18%.