Shandong Yulong Gold Co Ltd
SSE:601028
Intrinsic Value
The intrinsic value of one Shandong Yulong Gold Co Ltd stock under the Base Case scenario is 11.05 CNY. Compared to the current market price of 12.83 CNY, Shandong Yulong Gold Co Ltd is Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shandong Yulong Gold Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shandong Yulong Gold Co Ltd
Balance Sheet Decomposition
Shandong Yulong Gold Co Ltd
Current Assets | 8B |
Cash & Short-Term Investments | 223.2m |
Receivables | 3.8B |
Other Current Assets | 3.9B |
Non-Current Assets | 1.8B |
Long-Term Investments | 33.4m |
PP&E | 340.4m |
Intangibles | 881.6m |
Other Non-Current Assets | 508.7m |
Free Cash Flow Analysis
Shandong Yulong Gold Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shandong Yulong Gold Co Ltd
Revenue
|
3.7B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
-288.3m
CNY
|
Operating Income
|
1.3B
CNY
|
Other Expenses
|
-594.1m
CNY
|
Net Income
|
733.6m
CNY
|
Profitability Score
Profitability Due Diligence
Shandong Yulong Gold Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Shandong Yulong Gold Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shandong Yulong Gold Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Shandong Yulong Gold Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shandong Yulong Gold Co Ltd
According to Wall Street analysts, the average 1-year price target for Shandong Yulong Gold Co Ltd is 13.26 CNY with a low forecast of 13.13 CNY and a high forecast of 13.65 CNY.
Dividends
Current shareholder yield for Shandong Yulong Gold 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 Shandong Yulong Gold Co Ltd stock under the Base Case scenario is 11.05 CNY.
Compared to the current market price of 12.83 CNY, Shandong Yulong Gold Co Ltd is Overvalued by 14%.