Shanghai Yanpu Metal Products Co Ltd
SSE:605128
Intrinsic Value
The intrinsic value of one Shanghai Yanpu Metal Products Co Ltd stock under the Base Case scenario is 52.94 CNY. Compared to the current market price of 41.5 CNY, Shanghai Yanpu Metal Products Co Ltd is Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanghai Yanpu Metal Products Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shanghai Yanpu Metal Products Co Ltd
Balance Sheet Decomposition
Shanghai Yanpu Metal Products Co Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 161.6m |
Receivables | 926.5m |
Other Current Assets | 327.8m |
Non-Current Assets | 1.1B |
Long-Term Investments | 123.3m |
PP&E | 664.1m |
Intangibles | 46.5m |
Other Non-Current Assets | 226.2m |
Free Cash Flow Analysis
Shanghai Yanpu Metal Products Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Yanpu Metal Products Co Ltd
Revenue
|
2B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
320.6m
CNY
|
Operating Expenses
|
-151.2m
CNY
|
Operating Income
|
169.3m
CNY
|
Other Expenses
|
-33.3m
CNY
|
Net Income
|
136m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Yanpu Metal Products Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai Yanpu Metal Products Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Yanpu Metal Products Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai Yanpu Metal Products Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Yanpu Metal Products Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai Yanpu Metal Products Co Ltd is 51 CNY with a low forecast of 50.5 CNY and a high forecast of 52.5 CNY.
Dividends
Current shareholder yield for Shanghai Yanpu Metal Products 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 Shanghai Yanpu Metal Products Co Ltd stock under the Base Case scenario is 52.94 CNY.
Compared to the current market price of 41.5 CNY, Shanghai Yanpu Metal Products Co Ltd is Undervalued by 22%.