Xinhua Winshare Publishing and Media Co Ltd
SSE:601811
Intrinsic Value
The intrinsic value of one Xinhua Winshare Publishing and Media Co Ltd stock under the Base Case scenario is 25.29 CNY. Compared to the current market price of 15.22 CNY, Xinhua Winshare Publishing and Media Co Ltd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xinhua Winshare Publishing and Media Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Xinhua Winshare Publishing and Media Co Ltd
Balance Sheet Decomposition
Xinhua Winshare Publishing and Media Co Ltd
Current Assets | 13B |
Cash & Short-Term Investments | 8.3B |
Receivables | 2.2B |
Other Current Assets | 2.5B |
Non-Current Assets | 8.9B |
Long-Term Investments | 5.1B |
PP&E | 2.8B |
Intangibles | 976.7m |
Other Non-Current Assets | 118.2m |
Free Cash Flow Analysis
Xinhua Winshare Publishing and Media Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Xinhua Winshare Publishing and Media Co Ltd
Revenue
|
12.3B
CNY
|
Cost of Revenue
|
-7.7B
CNY
|
Gross Profit
|
4.6B
CNY
|
Operating Expenses
|
-3.2B
CNY
|
Operating Income
|
1.4B
CNY
|
Other Expenses
|
111.7m
CNY
|
Net Income
|
1.5B
CNY
|
Profitability Score
Profitability Due Diligence
Xinhua Winshare Publishing and Media Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Xinhua Winshare Publishing and Media Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xinhua Winshare Publishing and Media Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Score
Xinhua Winshare Publishing and Media Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xinhua Winshare Publishing and Media Co Ltd
Dividends
Current shareholder yield for Xinhua Winshare Publishing and Media 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 Xinhua Winshare Publishing and Media Co Ltd stock under the Base Case scenario is 25.29 CNY.
Compared to the current market price of 15.22 CNY, Xinhua Winshare Publishing and Media Co Ltd is Undervalued by 40%.