E

EmbedWay Technologies Shanghai Corp
SSE:603496

Watchlist Manager
EmbedWay Technologies Shanghai Corp
SSE:603496
Watchlist
Price: 25.09 CNY -5.39% Market Closed
Market Cap: 8B 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 28.41 CNY. Compared to the current market price of 25.09 CNY, EmbedWay Technologies Shanghai Corp is Undervalued by 12%.

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

Intrinsic Value
28.41 CNY
Undervaluation 12%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
EmbedWay Technologies Shanghai Corp

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

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

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

Run Backtest
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
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for EmbedWay Technologies Shanghai Corp cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

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

Fundamental Analysis

Economic Moat
EmbedWay Technologies Shanghai Corp

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:

Investment Journal
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
37% Downside
Average
Price Target
16.03 CNY
36% Downside
Highest
Price Target
16.5 CNY
34% 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

Profile

EmbedWay Technologies Shanghai Corp

Country

China

Industry

Communications

Market Cap

8B CNY

Dividend Yield

0%

Description

EmbedWay Technologies (Shanghai) Corp. engages in the supplying of advanced DPI front-end applications & systems and standard boards & platforms. The company is headquartered in Shanghai, Shanghai and currently employs 555 full-time employees. The company went IPO on 2017-06-07. The Company’s main products include network visualization infrastructure products, embedded computing and converged computing platform related products, such as boards, adapter cards, server boards, standard card products, boxed products, standardized embedded platform products, converged computing platform products, and other accessories. The Company’s products are mainly used in information securities, wireless networks, communications equipments, value-added telecom services, network and signaling monitoring, video and other fields.

Contact

SHANGHAI
Shanghai
6F, No.8 Building, No. 2388 Chenxing Road, Minhang District
+862161002983
www.embedway.com

IPO

2017-06-07

Employees

555

Officers

Deputy GM, Secretary & Director
Mr. Xiang Wang
Chairman of the Board & GM
Mr. Zhen Yu Shen
Chief Financial Officer
Ms. Fang Qin
Chairman of Supervisory Board & Chief Marketing Officer
Mr. Qi Huang
Deputy GM & Director
Mr. De Yong Hu
Deputy General Manager
Mr. Ming Wei Huang

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 28.41 CNY.

Is EmbedWay Technologies Shanghai Corp stock undervalued or overvalued?

Compared to the current market price of 25.09 CNY, EmbedWay Technologies Shanghai Corp is Undervalued by 12%.

Back to Top