
COSCO Shipping Holdings Co Ltd
SSE:601919

Intrinsic Value
The intrinsic value of one
COSCO Shipping Holdings Co Ltd
stock under the Base Case scenario is
17.06
CNY.
Compared to the current market price of 14 CNY,
COSCO Shipping Holdings Co Ltd
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
COSCO Shipping Holdings Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
COSCO Shipping Holdings Co Ltd
Balance Sheet Decomposition
COSCO Shipping Holdings Co Ltd
Current Assets | 198.5B |
Cash & Short-Term Investments | 172.4B |
Receivables | 15.9B |
Other Current Assets | 10.2B |
Non-Current Assets | 268.6B |
Long-Term Investments | 73.8B |
PP&E | 179B |
Intangibles | 13.7B |
Other Non-Current Assets | 2.2B |
Free Cash Flow Analysis
COSCO Shipping Holdings Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
COSCO Shipping Holdings Co Ltd
Revenue
|
215.6B
CNY
|
Cost of Revenue
|
-160B
CNY
|
Gross Profit
|
55.6B
CNY
|
Operating Expenses
|
-9B
CNY
|
Operating Income
|
46.6B
CNY
|
Other Expenses
|
-6.7B
CNY
|
Net Income
|
39.9B
CNY
|
Profitability Score
Profitability Due Diligence
COSCO Shipping Holdings Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
COSCO Shipping Holdings Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
COSCO Shipping Holdings Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
COSCO Shipping Holdings Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
COSCO Shipping Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for
COSCO Shipping Holdings Co Ltd
is 14.25 CNY
with a low forecast of 10.4 CNY and a high forecast of 19.53 CNY.
Dividends
Current shareholder yield for COSCO Shipping Holdings 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
COSCO Shipping Holdings Co Ltd
stock under the Base Case scenario is
17.06
CNY.
Compared to the current market price of 14 CNY,
COSCO Shipping Holdings Co Ltd
is
Undervalued by 18%.