Guangzhou Holike Creative Home Co Ltd
SSE:603898
Intrinsic Value
The intrinsic value of one Guangzhou Holike Creative Home Co Ltd stock under the Base Case scenario is 7.09 CNY. Compared to the current market price of 9.92 CNY, Guangzhou Holike Creative Home Co Ltd is Overvalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guangzhou Holike Creative Home Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Guangzhou Holike Creative Home Co Ltd
Balance Sheet Decomposition
Guangzhou Holike Creative Home Co Ltd
Current Assets | 2B |
Cash & Short-Term Investments | 1.5B |
Receivables | 221m |
Other Current Assets | 292.3m |
Non-Current Assets | 2.4B |
Long-Term Investments | 637.6m |
PP&E | 1.3B |
Intangibles | 190.1m |
Other Non-Current Assets | 214.8m |
Free Cash Flow Analysis
Guangzhou Holike Creative Home Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guangzhou Holike Creative Home Co Ltd
Revenue
|
2.1B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
674.8m
CNY
|
Operating Expenses
|
-554.2m
CNY
|
Operating Income
|
120.6m
CNY
|
Other Expenses
|
9.4m
CNY
|
Net Income
|
130m
CNY
|
Profitability Score
Profitability Due Diligence
Guangzhou Holike Creative Home Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Guangzhou Holike Creative Home Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guangzhou Holike Creative Home Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Score
Guangzhou Holike Creative Home Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guangzhou Holike Creative Home Co Ltd
According to Wall Street analysts, the average 1-year price target for Guangzhou Holike Creative Home Co Ltd is 9.2 CNY with a low forecast of 7.07 CNY and a high forecast of 10.97 CNY.
Dividends
Current shareholder yield for Guangzhou Holike Creative Home 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 Guangzhou Holike Creative Home Co Ltd stock under the Base Case scenario is 7.09 CNY.
Compared to the current market price of 9.92 CNY, Guangzhou Holike Creative Home Co Ltd is Overvalued by 28%.