Beijing Cuiwei Tower Co Ltd
SSE:603123
Intrinsic Value
The intrinsic value of one Beijing Cuiwei Tower Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 8.32 CNY, Beijing Cuiwei Tower Co Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Beijing Cuiwei Tower Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Beijing Cuiwei Tower Co Ltd
Balance Sheet Decomposition
Beijing Cuiwei Tower Co Ltd
Current Assets | 2.1B |
Cash & Short-Term Investments | 1.8B |
Receivables | 93.3m |
Other Current Assets | 204.7m |
Non-Current Assets | 4.4B |
Long-Term Investments | 1.1B |
PP&E | 2.1B |
Intangibles | 216.7m |
Other Non-Current Assets | 960.6m |
Free Cash Flow Analysis
Beijing Cuiwei Tower Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Cuiwei Tower Co Ltd
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-2.1B
CNY
|
Gross Profit
|
439.9m
CNY
|
Operating Expenses
|
-950.8m
CNY
|
Operating Income
|
-510.9m
CNY
|
Other Expenses
|
-111.1m
CNY
|
Net Income
|
-622.1m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Cuiwei Tower Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Beijing Cuiwei Tower Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Cuiwei Tower Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Beijing Cuiwei Tower 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
Beijing Cuiwei Tower Co Ltd
Dividends
Current shareholder yield for Beijing Cuiwei Tower 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 Beijing Cuiwei Tower Co Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 8.32 CNY, Beijing Cuiwei Tower Co Ltd is hidden .