
Shenzhen Gas Corp Ltd
SSE:601139

Intrinsic Value
The intrinsic value of one
Shenzhen Gas Corp Ltd
stock under the Base Case scenario is
8.21
CNY.
Compared to the current market price of 6.82 CNY,
Shenzhen Gas Corp Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shenzhen Gas Corp Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Gas Corp Ltd
Balance Sheet Decomposition
Shenzhen Gas Corp Ltd
Current Assets | 12.3B |
Cash & Short-Term Investments | 4.4B |
Receivables | 5.4B |
Other Current Assets | 2.5B |
Non-Current Assets | 31.1B |
Long-Term Investments | 1.9B |
PP&E | 22.6B |
Intangibles | 5.5B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Shenzhen Gas Corp Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Gas Corp Ltd
Revenue
|
28.5B
CNY
|
Cost of Revenue
|
-24B
CNY
|
Gross Profit
|
4.5B
CNY
|
Operating Expenses
|
-2.6B
CNY
|
Operating Income
|
1.9B
CNY
|
Other Expenses
|
-462.4m
CNY
|
Net Income
|
1.4B
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Gas Corp Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Shenzhen Gas Corp Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Gas Corp Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Score
Shenzhen Gas Corp Ltd's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Gas Corp Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen Gas Corp Ltd
is 9.01 CNY
with a low forecast of 7.27 CNY and a high forecast of 11.13 CNY.
Dividends
Current shareholder yield for Shenzhen Gas Corp 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
Shenzhen Gas Corp Ltd
stock under the Base Case scenario is
8.21
CNY.
Compared to the current market price of 6.82 CNY,
Shenzhen Gas Corp Ltd
is
Undervalued by 17%.