
China Merchants Securities Co Ltd
SSE:600999

Intrinsic Value
The intrinsic value of one
China Merchants Securities Co Ltd
stock under the Base Case scenario is
26.16
CNY.
Compared to the current market price of 17.92 CNY,
China Merchants Securities Co Ltd
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Merchants Securities Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Merchants Securities Co Ltd
Balance Sheet Decomposition
China Merchants Securities Co Ltd
Current Assets | 100.7B |
Cash & Short-Term Investments | 91.9B |
Receivables | 8.5B |
Other Current Assets | 251m |
Non-Current Assets | 538.4B |
Long-Term Investments | 485.6B |
PP&E | 2.6B |
Intangibles | 757m |
Other Non-Current Assets | 49.4B |
Free Cash Flow Analysis
China Merchants Securities Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Merchants Securities Co Ltd
Revenue
|
19.2B
CNY
|
Operating Expenses
|
-9.4B
CNY
|
Operating Income
|
9.9B
CNY
|
Other Expenses
|
-983m
CNY
|
Net Income
|
8.9B
CNY
|
Profitability Score
Profitability Due Diligence
China Merchants Securities Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
China Merchants Securities Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Merchants Securities Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
China Merchants Securities Co Ltd's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Merchants Securities Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Merchants Securities Co Ltd
is 22.56 CNY
with a low forecast of 14.65 CNY and a high forecast of 28.77 CNY.
Dividends
Current shareholder yield for China Merchants 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
China Merchants Securities Co Ltd
stock under the Base Case scenario is
26.16
CNY.
Compared to the current market price of 17.92 CNY,
China Merchants Securities Co Ltd
is
Undervalued by 32%.