
Guotai Junan Securities Co Ltd
SSE:601211

Intrinsic Value
The intrinsic value of one
Guotai Junan Securities Co Ltd
stock under the Base Case scenario is
23.44
CNY.
Compared to the current market price of 17.13 CNY,
Guotai Junan Securities Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Guotai Junan Securities Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Guotai Junan Securities Co Ltd
Balance Sheet Decomposition
Guotai Junan Securities Co Ltd
Current Assets | 154B |
Cash & Short-Term Investments | 139.8B |
Receivables | 14.2B |
Other Current Assets | 72m |
Non-Current Assets | 893.7B |
Long-Term Investments | 701.7B |
PP&E | 5.6B |
Intangibles | 5.7B |
Other Non-Current Assets | 180.8B |
Free Cash Flow Analysis
Guotai Junan Securities Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guotai Junan Securities Co Ltd
Revenue
|
49.4B
CNY
|
Cost of Revenue
|
-6B
CNY
|
Gross Profit
|
43.4B
CNY
|
Operating Expenses
|
-26.5B
CNY
|
Operating Income
|
17B
CNY
|
Other Expenses
|
-4.6B
CNY
|
Net Income
|
12.4B
CNY
|
Profitability Score
Profitability Due Diligence
Guotai Junan Securities Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Guotai Junan Securities Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guotai Junan Securities Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Guotai Junan Securities Co Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guotai Junan Securities Co Ltd
According to Wall Street analysts, the average 1-year price target for
Guotai Junan Securities Co Ltd
is 22.01 CNY
with a low forecast of 17.44 CNY and a high forecast of 29.02 CNY.
Dividends
Current shareholder yield for Guotai Junan 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
Guotai Junan Securities Co Ltd
stock under the Base Case scenario is
23.44
CNY.
Compared to the current market price of 17.13 CNY,
Guotai Junan Securities Co Ltd
is
Undervalued by 27%.