
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
SSE:603330

Intrinsic Value
The intrinsic value of one
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
stock under the Base Case scenario is
7.43
CNY.
Compared to the current market price of 8.05 CNY,
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
Balance Sheet Decomposition
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 384.7m |
Receivables | 721.1m |
Other Current Assets | 315.2m |
Non-Current Assets | 1.6B |
Long-Term Investments | 8.4m |
PP&E | 1.3B |
Intangibles | 240.3m |
Other Non-Current Assets | 33.5m |
Free Cash Flow Analysis
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
Revenue
|
1.3B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
159.7m
CNY
|
Operating Expenses
|
-202.2m
CNY
|
Operating Income
|
-42.5m
CNY
|
Other Expenses
|
-58m
CNY
|
Net Income
|
-100.5m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Tian Yang Hotmelt Adhesives Co Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.

Score
Shanghai Tian Yang Hotmelt Adhesives Co Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Tian Yang Hotmelt Adhesives Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Shanghai Tian Yang Hotmelt Adhesives Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
is 7.14 CNY
with a low forecast of 7.07 CNY and a high forecast of 7.35 CNY.
Dividends
Current shareholder yield for Shanghai Tian Yang Hotmelt Adhesives 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
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
stock under the Base Case scenario is
7.43
CNY.
Compared to the current market price of 8.05 CNY,
Shanghai Tian Yang Hotmelt Adhesives Co Ltd
is
Overvalued by 8%.