
GoldenHome Living Co Ltd
SSE:603180

Intrinsic Value
The intrinsic value of one
GoldenHome Living Co Ltd
stock under the Base Case scenario is
20.56
CNY.
Compared to the current market price of 19.15 CNY,
GoldenHome Living Co Ltd
is
Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GoldenHome Living Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
GoldenHome Living Co Ltd
Balance Sheet Decomposition
GoldenHome Living Co Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 1.5B |
Receivables | 366.6m |
Other Current Assets | 605.5m |
Non-Current Assets | 3.2B |
Long-Term Investments | 400.1m |
PP&E | 2.1B |
Intangibles | 299.7m |
Other Non-Current Assets | 353.2m |
Free Cash Flow Analysis
GoldenHome Living Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
GoldenHome Living Co Ltd
Revenue
|
3.5B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
974.1m
CNY
|
Operating Expenses
|
-750.1m
CNY
|
Operating Income
|
224m
CNY
|
Other Expenses
|
21.3m
CNY
|
Net Income
|
245.3m
CNY
|
Profitability Score
Profitability Due Diligence
GoldenHome Living Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
GoldenHome Living Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
GoldenHome Living Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
GoldenHome Living Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
GoldenHome Living Co Ltd
According to Wall Street analysts, the average 1-year price target for
GoldenHome Living Co Ltd
is 27.06 CNY
with a low forecast of 26.21 CNY and a high forecast of 28.46 CNY.
Dividends
Current shareholder yield for GoldenHome Living 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
GoldenHome Living Co Ltd
stock under the Base Case scenario is
20.56
CNY.
Compared to the current market price of 19.15 CNY,
GoldenHome Living Co Ltd
is
Undervalued by 7%.