Shanghai DZH Ltd
SSE:601519
Intrinsic Value
The intrinsic value of one Shanghai DZH Ltd stock under the Base Case scenario is 2.28 CNY. Compared to the current market price of 9.01 CNY, Shanghai DZH Ltd is Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanghai DZH Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shanghai DZH Ltd
Balance Sheet Decomposition
Shanghai DZH Ltd
Current Assets | 1.5B |
Cash & Short-Term Investments | 1.4B |
Receivables | 101.3m |
Other Current Assets | 33m |
Non-Current Assets | 508.5m |
Long-Term Investments | 100.2m |
PP&E | 78.1m |
Intangibles | 318m |
Other Non-Current Assets | 12.3m |
Free Cash Flow Analysis
Shanghai DZH Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai DZH Ltd
Revenue
|
747.7m
CNY
|
Cost of Revenue
|
-308.2m
CNY
|
Gross Profit
|
439.5m
CNY
|
Operating Expenses
|
-782.4m
CNY
|
Operating Income
|
-342.9m
CNY
|
Other Expenses
|
12.9m
CNY
|
Net Income
|
-329.9m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai DZH Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai DZH Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai DZH Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai DZH Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai DZH Ltd
Dividends
Current shareholder yield for Shanghai DZH 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 Shanghai DZH Ltd stock under the Base Case scenario is 2.28 CNY.
Compared to the current market price of 9.01 CNY, Shanghai DZH Ltd is Overvalued by 75%.