Zhewen Interactive Group Co Ltd
SSE:600986
Intrinsic Value
The intrinsic value of one Zhewen Interactive Group Co Ltd stock under the Base Case scenario is 5.5 CNY. Compared to the current market price of 10.29 CNY, Zhewen Interactive Group Co Ltd is Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Zhewen Interactive Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Zhewen Interactive Group Co Ltd
Balance Sheet Decomposition
Zhewen Interactive Group Co Ltd
Current Assets | 6.3B |
Cash & Short-Term Investments | 948.2m |
Receivables | 4.5B |
Other Current Assets | 831m |
Non-Current Assets | 2B |
Long-Term Investments | 137.2m |
PP&E | 49.6m |
Intangibles | 985.6m |
Other Non-Current Assets | 848.3m |
Free Cash Flow Analysis
Zhewen Interactive Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Zhewen Interactive Group Co Ltd
Revenue
|
8.2B
CNY
|
Cost of Revenue
|
-7.5B
CNY
|
Gross Profit
|
641.2m
CNY
|
Operating Expenses
|
-581.9m
CNY
|
Operating Income
|
59.3m
CNY
|
Other Expenses
|
176m
CNY
|
Net Income
|
235.3m
CNY
|
Profitability Score
Profitability Due Diligence
Zhewen Interactive Group Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Zhewen Interactive Group Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhewen Interactive Group Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Zhewen Interactive Group Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zhewen Interactive Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Zhewen Interactive Group Co Ltd is 8.98 CNY with a low forecast of 8.89 CNY and a high forecast of 9.24 CNY.
Dividends
Current shareholder yield for Zhewen Interactive Group 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 Zhewen Interactive Group Co Ltd stock under the Base Case scenario is 5.5 CNY.
Compared to the current market price of 10.29 CNY, Zhewen Interactive Group Co Ltd is Overvalued by 47%.