Xilinmen Furniture Co Ltd
SSE:603008
Intrinsic Value
The intrinsic value of one Xilinmen Furniture Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 17.21 CNY, Xilinmen Furniture Co Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xilinmen Furniture Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Xilinmen Furniture Co Ltd
Balance Sheet Decomposition
Xilinmen Furniture Co Ltd
Current Assets | 4.5B |
Cash & Short-Term Investments | 1.4B |
Receivables | 1.2B |
Other Current Assets | 1.9B |
Non-Current Assets | 4.1B |
Long-Term Investments | 324.6m |
PP&E | 2.5B |
Intangibles | 505.9m |
Other Non-Current Assets | 734.2m |
Free Cash Flow Analysis
Xilinmen Furniture Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Xilinmen Furniture Co Ltd
Revenue
|
8.6B
CNY
|
Cost of Revenue
|
-5.6B
CNY
|
Gross Profit
|
3B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
536.8m
CNY
|
Other Expenses
|
-123m
CNY
|
Net Income
|
413.7m
CNY
|
Profitability Score
Profitability Due Diligence
Xilinmen Furniture Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Xilinmen Furniture Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xilinmen Furniture Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Xilinmen Furniture Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xilinmen Furniture Co Ltd
According to Wall Street analysts, the average 1-year price target for Xilinmen Furniture Co Ltd is 22.15 CNY with a low forecast of 19.19 CNY and a high forecast of 25.26 CNY.
Dividends
Current shareholder yield for Xilinmen Furniture Co Ltd is hidden .
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 Xilinmen Furniture Co Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 17.21 CNY, Xilinmen Furniture Co Ltd is hidden .