China Merchants Energy Shipping Co Ltd
SSE:601872
Intrinsic Value
The intrinsic value of one China Merchants Energy Shipping Co Ltd stock under the Base Case scenario is 13 CNY. Compared to the current market price of 6.38 CNY, China Merchants Energy Shipping Co Ltd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Merchants Energy Shipping Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Merchants Energy Shipping Co Ltd
Balance Sheet Decomposition
China Merchants Energy Shipping Co Ltd
Current Assets | 9.5B |
Cash & Short-Term Investments | 4B |
Receivables | 3.7B |
Other Current Assets | 1.8B |
Non-Current Assets | 56.4B |
Long-Term Investments | 6.2B |
PP&E | 48.4B |
Intangibles | 1.2B |
Other Non-Current Assets | 702.8m |
Free Cash Flow Analysis
China Merchants Energy Shipping Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Merchants Energy Shipping Co Ltd
Revenue
|
26.2B
CNY
|
Cost of Revenue
|
-19.3B
CNY
|
Gross Profit
|
6.9B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
5.7B
CNY
|
Other Expenses
|
-1.3B
CNY
|
Net Income
|
4.4B
CNY
|
Profitability Score
Profitability Due Diligence
China Merchants Energy Shipping Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
China Merchants Energy Shipping Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Merchants Energy Shipping Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
China Merchants Energy Shipping Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Merchants Energy Shipping Co Ltd
According to Wall Street analysts, the average 1-year price target for China Merchants Energy Shipping Co Ltd is 9.62 CNY with a low forecast of 8.79 CNY and a high forecast of 10.5 CNY.
Dividends
Current shareholder yield for China Merchants Energy Shipping 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 China Merchants Energy Shipping Co Ltd stock under the Base Case scenario is 13 CNY.
Compared to the current market price of 6.38 CNY, China Merchants Energy Shipping Co Ltd is Undervalued by 51%.