
Will Semiconductor Co Ltd Shanghai
SSE:603501

Intrinsic Value
The intrinsic value of one
Will Semiconductor Co Ltd Shanghai
stock under the Base Case scenario is
124.15
CNY.
Compared to the current market price of 129 CNY,
Will Semiconductor Co Ltd Shanghai
is
Overvalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Will Semiconductor Co Ltd Shanghai
Fundamental Analysis


Revenue & Expenses Breakdown
Will Semiconductor Co Ltd Shanghai
Balance Sheet Decomposition
Will Semiconductor Co Ltd Shanghai
Current Assets | 20.9B |
Cash & Short-Term Investments | 8.8B |
Receivables | 4.5B |
Other Current Assets | 7.5B |
Non-Current Assets | 17.5B |
Long-Term Investments | 5.9B |
PP&E | 3.7B |
Intangibles | 7.2B |
Other Non-Current Assets | 792.5m |
Free Cash Flow Analysis
Will Semiconductor Co Ltd Shanghai
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Will Semiconductor Co Ltd Shanghai
Revenue
|
24.8B
CNY
|
Cost of Revenue
|
-17.9B
CNY
|
Gross Profit
|
6.9B
CNY
|
Operating Expenses
|
-4.3B
CNY
|
Operating Income
|
2.7B
CNY
|
Other Expenses
|
-99.7m
CNY
|
Net Income
|
2.6B
CNY
|
Profitability Score
Profitability Due Diligence
Will Semiconductor Co Ltd Shanghai's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Will Semiconductor Co Ltd Shanghai's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Will Semiconductor Co Ltd Shanghai's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Will Semiconductor Co Ltd Shanghai's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Will Semiconductor Co Ltd Shanghai
According to Wall Street analysts, the average 1-year price target for
Will Semiconductor Co Ltd Shanghai
is 140.38 CNY
with a low forecast of 80.8 CNY and a high forecast of 189 CNY.
Dividends
Current shareholder yield for Will Semiconductor Co Ltd Shanghai 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
Will Semiconductor Co Ltd Shanghai
stock under the Base Case scenario is
124.15
CNY.
Compared to the current market price of 129 CNY,
Will Semiconductor Co Ltd Shanghai
is
Overvalued by 4%.