
China Wafer Level CSP Co Ltd
SSE:603005

Intrinsic Value
The intrinsic value of one
China Wafer Level CSP Co Ltd
stock under the Base Case scenario is
23.35
CNY.
Compared to the current market price of 30.79 CNY,
China Wafer Level CSP Co Ltd
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Wafer Level CSP Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
China Wafer Level CSP Co Ltd
Balance Sheet Decomposition
China Wafer Level CSP Co Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 2.3B |
Receivables | 157.6m |
Other Current Assets | 144.1m |
Non-Current Assets | 2B |
Long-Term Investments | 374.9m |
PP&E | 1.2B |
Intangibles | 384.3m |
Other Non-Current Assets | 35.4m |
Free Cash Flow Analysis
China Wafer Level CSP Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Wafer Level CSP Co Ltd
Revenue
|
1.1B
CNY
|
Cost of Revenue
|
-617.3m
CNY
|
Gross Profit
|
444m
CNY
|
Operating Expenses
|
-242m
CNY
|
Operating Income
|
202m
CNY
|
Other Expenses
|
21.9m
CNY
|
Net Income
|
223.9m
CNY
|
Profitability Score
Profitability Due Diligence
China Wafer Level CSP Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
China Wafer Level CSP Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Wafer Level CSP Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
China Wafer Level CSP Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Wafer Level CSP Co Ltd
According to Wall Street analysts, the average 1-year price target for
China Wafer Level CSP Co Ltd
is 29.99 CNY
with a low forecast of 29.69 CNY and a high forecast of 30.87 CNY.
Dividends
Current shareholder yield for China Wafer Level CSP 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 Wafer Level CSP Co Ltd
stock under the Base Case scenario is
23.35
CNY.
Compared to the current market price of 30.79 CNY,
China Wafer Level CSP Co Ltd
is
Overvalued by 24%.