
Dazzle Fashion Co Ltd
SSE:603587

Intrinsic Value
The intrinsic value of one
Dazzle Fashion Co Ltd
stock under the Base Case scenario is
14.9
CNY.
Compared to the current market price of 12.32 CNY,
Dazzle Fashion Co Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dazzle Fashion Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Dazzle Fashion Co Ltd
Balance Sheet Decomposition
Dazzle Fashion Co Ltd
Current Assets | 3.7B |
Cash & Short-Term Investments | 3.1B |
Receivables | 137.7m |
Other Current Assets | 535.3m |
Non-Current Assets | 813.8m |
PP&E | 649m |
Intangibles | 26.2m |
Other Non-Current Assets | 138.6m |
Free Cash Flow Analysis
Dazzle Fashion Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Dazzle Fashion Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-640.8m
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
543.7m
CNY
|
Other Expenses
|
-184.7m
CNY
|
Net Income
|
359m
CNY
|
Profitability Score
Profitability Due Diligence
Dazzle Fashion Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Dazzle Fashion Co Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dazzle Fashion Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Dazzle Fashion Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dazzle Fashion Co Ltd
According to Wall Street analysts, the average 1-year price target for
Dazzle Fashion Co Ltd
is 13.53 CNY
with a low forecast of 12.1 CNY and a high forecast of 15.28 CNY.
Dividends
Current shareholder yield for Dazzle Fashion 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
Dazzle Fashion Co Ltd
stock under the Base Case scenario is
14.9
CNY.
Compared to the current market price of 12.32 CNY,
Dazzle Fashion Co Ltd
is
Undervalued by 17%.