
Jiangxi Guotai Group Co Ltd
SSE:603977

Intrinsic Value
The intrinsic value of one
Jiangxi Guotai Group Co Ltd
stock under the Base Case scenario is
12.08
CNY.
Compared to the current market price of 12.84 CNY,
Jiangxi Guotai Group Co Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jiangxi Guotai Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Jiangxi Guotai Group Co Ltd
Balance Sheet Decomposition
Jiangxi Guotai Group Co Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 744.5m |
Receivables | 1B |
Other Current Assets | 856.4m |
Non-Current Assets | 2.9B |
Long-Term Investments | 137.3m |
PP&E | 1.7B |
Intangibles | 960.1m |
Other Non-Current Assets | 137.5m |
Free Cash Flow Analysis
Jiangxi Guotai Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Jiangxi Guotai Group Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
832m
CNY
|
Operating Expenses
|
-453.4m
CNY
|
Operating Income
|
378.6m
CNY
|
Other Expenses
|
-81.1m
CNY
|
Net Income
|
297.5m
CNY
|
Profitability Score
Profitability Due Diligence
Jiangxi Guotai Group Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Jiangxi Guotai Group Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Jiangxi Guotai Group Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Jiangxi Guotai Group Co Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Jiangxi Guotai Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Jiangxi Guotai Group Co Ltd
is 15.91 CNY
with a low forecast of 15.76 CNY and a high forecast of 16.38 CNY.
Dividends
Current shareholder yield for Jiangxi Guotai Group 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
Jiangxi Guotai Group Co Ltd
stock under the Base Case scenario is
12.08
CNY.
Compared to the current market price of 12.84 CNY,
Jiangxi Guotai Group Co Ltd
is
Overvalued by 6%.