First Tractor Co Ltd
SSE:601038
Intrinsic Value
The intrinsic value of one First Tractor Co Ltd stock under the Base Case scenario is 20.32 CNY. Compared to the current market price of 13.13 CNY, First Tractor Co Ltd is Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
First Tractor Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
First Tractor Co Ltd
Balance Sheet Decomposition
First Tractor Co Ltd
Current Assets | 7.4B |
Cash & Short-Term Investments | 4.4B |
Receivables | 687m |
Other Current Assets | 2.4B |
Non-Current Assets | 7.3B |
Long-Term Investments | 4B |
PP&E | 2.4B |
Intangibles | 676.3m |
Other Non-Current Assets | 190.1m |
Free Cash Flow Analysis
First Tractor Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
First Tractor Co Ltd
Revenue
|
11.9B
CNY
|
Cost of Revenue
|
-10.2B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-947m
CNY
|
Operating Income
|
803.8m
CNY
|
Other Expenses
|
118.2m
CNY
|
Net Income
|
922m
CNY
|
Profitability Score
Profitability Due Diligence
First Tractor Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
First Tractor Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
First Tractor Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
First Tractor Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
First Tractor Co Ltd
According to Wall Street analysts, the average 1-year price target for First Tractor Co Ltd is 23.65 CNY with a low forecast of 23.42 CNY and a high forecast of 24.35 CNY.
Dividends
Current shareholder yield for First Tractor 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 First Tractor Co Ltd stock under the Base Case scenario is 20.32 CNY.
Compared to the current market price of 13.13 CNY, First Tractor Co Ltd is Undervalued by 35%.