E

EmbedWay Technologies Shanghai Corp
SSE:603496

Watchlist Manager
EmbedWay Technologies Shanghai Corp
SSE:603496
Watchlist
Price: 25.96 CNY 1.33%
Market Cap: 8.3B CNY
Have any thoughts about
EmbedWay Technologies Shanghai Corp?
Write Note

Intrinsic Value

The intrinsic value of one EmbedWay Technologies Shanghai Corp stock under the Base Case scenario is 29.27 CNY. Compared to the current market price of 25.96 CNY, EmbedWay Technologies Shanghai Corp is Undervalued by 11%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
29.27 CNY
Undervaluation 11%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
EmbedWay Technologies Shanghai Corp

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
EmbedWay Technologies Shanghai Corp
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for EmbedWay Technologies Shanghai Corp cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about EmbedWay Technologies Shanghai Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

25.96 CNY
+1.33%
+1.33%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

EmbedWay Technologies Shanghai Corp
CN
Communications
Market Cap
8.3B CNY
IPO
Jun 7, 2017
Employees
555
China
Market Cap
8.3B CNY
Industry
Communications
IPO
Jun 7, 2017
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about EmbedWay Technologies Shanghai Corp

Provide an overview of the primary business activities
of EmbedWay Technologies Shanghai Corp.

What unique competitive advantages
does EmbedWay Technologies Shanghai Corp hold over its rivals?

What risks and challenges
does EmbedWay Technologies Shanghai Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for EmbedWay Technologies Shanghai Corp.

Provide P/S
for EmbedWay Technologies Shanghai Corp.

Provide P/E
for EmbedWay Technologies Shanghai Corp.

Provide P/OCF
for EmbedWay Technologies Shanghai Corp.

Provide P/FCFE
for EmbedWay Technologies Shanghai Corp.

Provide P/B
for EmbedWay Technologies Shanghai Corp.

Provide EV/S
for EmbedWay Technologies Shanghai Corp.

Provide EV/GP
for EmbedWay Technologies Shanghai Corp.

Provide EV/EBITDA
for EmbedWay Technologies Shanghai Corp.

Provide EV/EBIT
for EmbedWay Technologies Shanghai Corp.

Provide EV/OCF
for EmbedWay Technologies Shanghai Corp.

Provide EV/FCFF
for EmbedWay Technologies Shanghai Corp.

Provide EV/IC
for EmbedWay Technologies Shanghai Corp.

Show me price targets
for EmbedWay Technologies Shanghai Corp made by professional analysts.

What are the Revenue projections
for EmbedWay Technologies Shanghai Corp?

How accurate were the past Revenue estimates
for EmbedWay Technologies Shanghai Corp?

What are the Net Income projections
for EmbedWay Technologies Shanghai Corp?

How accurate were the past Net Income estimates
for EmbedWay Technologies Shanghai Corp?

What are the EPS projections
for EmbedWay Technologies Shanghai Corp?

How accurate were the past EPS estimates
for EmbedWay Technologies Shanghai Corp?

What are the EBIT projections
for EmbedWay Technologies Shanghai Corp?

How accurate were the past EBIT estimates
for EmbedWay Technologies Shanghai Corp?

Compare the revenue forecasts
for EmbedWay Technologies Shanghai Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of EmbedWay Technologies Shanghai Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of EmbedWay Technologies Shanghai Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of EmbedWay Technologies Shanghai Corp compared to its peers.

Compare the P/E ratios
of EmbedWay Technologies Shanghai Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing EmbedWay Technologies Shanghai Corp with its peers.

Analyze the financial leverage
of EmbedWay Technologies Shanghai Corp compared to its main competitors.

Show all profitability ratios
for EmbedWay Technologies Shanghai Corp.

Provide ROE
for EmbedWay Technologies Shanghai Corp.

Provide ROA
for EmbedWay Technologies Shanghai Corp.

Provide ROIC
for EmbedWay Technologies Shanghai Corp.

Provide ROCE
for EmbedWay Technologies Shanghai Corp.

Provide Gross Margin
for EmbedWay Technologies Shanghai Corp.

Provide Operating Margin
for EmbedWay Technologies Shanghai Corp.

Provide Net Margin
for EmbedWay Technologies Shanghai Corp.

Provide FCF Margin
for EmbedWay Technologies Shanghai Corp.

Show all solvency ratios
for EmbedWay Technologies Shanghai Corp.

Provide D/E Ratio
for EmbedWay Technologies Shanghai Corp.

Provide D/A Ratio
for EmbedWay Technologies Shanghai Corp.

Provide Interest Coverage Ratio
for EmbedWay Technologies Shanghai Corp.

Provide Altman Z-Score Ratio
for EmbedWay Technologies Shanghai Corp.

Provide Quick Ratio
for EmbedWay Technologies Shanghai Corp.

Provide Current Ratio
for EmbedWay Technologies Shanghai Corp.

Provide Cash Ratio
for EmbedWay Technologies Shanghai Corp.

What is the historical Revenue growth
over the last 5 years for EmbedWay Technologies Shanghai Corp?

What is the historical Net Income growth
over the last 5 years for EmbedWay Technologies Shanghai Corp?

What is the current Free Cash Flow
of EmbedWay Technologies Shanghai Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for EmbedWay Technologies Shanghai Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
EmbedWay Technologies Shanghai Corp

Current Assets 1.4B
Cash & Short-Term Investments 250.6m
Receivables 635.2m
Other Current Assets 474.2m
Non-Current Assets 597.7m
Long-Term Investments 158.6m
PP&E 369.7m
Intangibles 15.3m
Other Non-Current Assets 54.1m
Current Liabilities 478.4m
Accounts Payable 92.2m
Accrued Liabilities 30.8m
Short-Term Debt 235.8m
Other Current Liabilities 119.6m
Non-Current Liabilities 70.1m
Long-Term Debt 66.1m
Other Non-Current Liabilities 4m
Efficiency

Earnings Waterfall
EmbedWay Technologies Shanghai Corp

Revenue
1.1B CNY
Cost of Revenue
-661m CNY
Gross Profit
427.4m CNY
Operating Expenses
-287.3m CNY
Operating Income
140m CNY
Other Expenses
-6.4m CNY
Net Income
133.7m CNY

Free Cash Flow Analysis
EmbedWay Technologies Shanghai Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

EmbedWay Technologies Shanghai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Positive 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
50/100
Profitability
Score

EmbedWay Technologies Shanghai Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

EmbedWay Technologies Shanghai Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
76/100
Solvency
Score

EmbedWay Technologies Shanghai Corp's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
EmbedWay Technologies Shanghai Corp

Wall Street analysts forecast EmbedWay Technologies Shanghai Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EmbedWay Technologies Shanghai Corp is 16.03 CNY with a low forecast of 15.87 CNY and a high forecast of 16.5 CNY.

Lowest
Price Target
15.87 CNY
39% Downside
Average
Price Target
16.03 CNY
38% Downside
Highest
Price Target
16.5 CNY
36% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EmbedWay Technologies Shanghai Corp?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EmbedWay Technologies Shanghai Corp 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

See Also

Discover More
What is the Intrinsic Value of one EmbedWay Technologies Shanghai Corp stock?

The intrinsic value of one EmbedWay Technologies Shanghai Corp stock under the Base Case scenario is 29.27 CNY.

Is EmbedWay Technologies Shanghai Corp stock undervalued or overvalued?

Compared to the current market price of 25.96 CNY, EmbedWay Technologies Shanghai Corp is Undervalued by 11%.

Back to Top