Huaan Securities Co Ltd
SSE:600909
Intrinsic Value
The intrinsic value of one Huaan Securities Co Ltd stock under the Base Case scenario is 7.18 CNY. Compared to the current market price of 5.75 CNY, Huaan Securities Co Ltd is Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Huaan Securities Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Huaan Securities Co Ltd
Balance Sheet Decomposition
Huaan Securities Co Ltd
Current Assets | 15.6B |
Cash & Short-Term Investments | 15.2B |
Receivables | 280.4m |
Other Current Assets | 81.3m |
Non-Current Assets | 68.8B |
Long-Term Investments | 60B |
PP&E | 1.5B |
Intangibles | 208.7m |
Other Non-Current Assets | 7B |
Free Cash Flow Analysis
Huaan Securities Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huaan Securities Co Ltd
Revenue
|
4.1B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
1.6B
CNY
|
Other Expenses
|
-170.7m
CNY
|
Net Income
|
1.5B
CNY
|
Profitability Score
Profitability Due Diligence
Huaan Securities Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Huaan Securities Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huaan Securities Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Huaan Securities Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huaan Securities Co Ltd
According to Wall Street analysts, the average 1-year price target for Huaan Securities Co Ltd is 5.77 CNY with a low forecast of 5.72 CNY and a high forecast of 5.94 CNY.
Dividends
Current shareholder yield for Huaan Securities 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 Huaan Securities Co Ltd stock under the Base Case scenario is 7.18 CNY.
Compared to the current market price of 5.75 CNY, Huaan Securities Co Ltd is Undervalued by 20%.