Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136

Watchlist Manager
Shanghai Lily & Beauty Cosmetics Co Ltd Logo
Shanghai Lily & Beauty Cosmetics Co Ltd
SSE:605136
Watchlist
Price: 8.02 CNY 2.3% Market Closed
Market Cap: 3.2B CNY
Have any thoughts about
Shanghai Lily & Beauty Cosmetics Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Shanghai Lily & Beauty Cosmetics Co Ltd stock under the Base Case scenario is 6.92 CNY. Compared to the current market price of 8.02 CNY, Shanghai Lily & Beauty Cosmetics Co Ltd is Overvalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
6.92 CNY
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Shanghai Lily & Beauty Cosmetics Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Shanghai Lily & Beauty Cosmetics Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Shanghai Lily & Beauty Cosmetics Co Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Economic Moat
Shanghai Lily & Beauty Cosmetics Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Shanghai Lily & Beauty Cosmetics Co Ltd

Provide an overview of the primary business activities
of Shanghai Lily & Beauty Cosmetics Co Ltd.

What unique competitive advantages
does Shanghai Lily & Beauty Cosmetics Co Ltd hold over its rivals?

What risks and challenges
does Shanghai Lily & Beauty Cosmetics Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide P/S
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide P/E
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide P/OCF
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide P/FCFE
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide P/B
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/S
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/GP
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/EBITDA
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/EBIT
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/OCF
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/FCFF
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide EV/IC
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Show me price targets
for Shanghai Lily & Beauty Cosmetics Co Ltd made by professional analysts.

What are the Revenue projections
for Shanghai Lily & Beauty Cosmetics Co Ltd?

How accurate were the past Revenue estimates
for Shanghai Lily & Beauty Cosmetics Co Ltd?

What are the Net Income projections
for Shanghai Lily & Beauty Cosmetics Co Ltd?

How accurate were the past Net Income estimates
for Shanghai Lily & Beauty Cosmetics Co Ltd?

What are the EPS projections
for Shanghai Lily & Beauty Cosmetics Co Ltd?

How accurate were the past EPS estimates
for Shanghai Lily & Beauty Cosmetics Co Ltd?

What are the EBIT projections
for Shanghai Lily & Beauty Cosmetics Co Ltd?

How accurate were the past EBIT estimates
for Shanghai Lily & Beauty Cosmetics Co Ltd?

Compare the revenue forecasts
for Shanghai Lily & Beauty Cosmetics Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Shanghai Lily & Beauty Cosmetics Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Shanghai Lily & Beauty Cosmetics Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Shanghai Lily & Beauty Cosmetics Co Ltd compared to its peers.

Compare the P/E ratios
of Shanghai Lily & Beauty Cosmetics Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Shanghai Lily & Beauty Cosmetics Co Ltd with its peers.

Analyze the financial leverage
of Shanghai Lily & Beauty Cosmetics Co Ltd compared to its main competitors.

Show all profitability ratios
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide ROE
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide ROA
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide ROIC
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide ROCE
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Gross Margin
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Operating Margin
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Net Margin
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide FCF Margin
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Show all solvency ratios
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide D/E Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide D/A Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Interest Coverage Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Altman Z-Score Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Quick Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Current Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

Provide Cash Ratio
for Shanghai Lily & Beauty Cosmetics Co Ltd.

What is the historical Revenue growth
over the last 5 years for Shanghai Lily & Beauty Cosmetics Co Ltd?

What is the historical Net Income growth
over the last 5 years for Shanghai Lily & Beauty Cosmetics Co Ltd?

What is the current Free Cash Flow
of Shanghai Lily & Beauty Cosmetics Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Shanghai Lily & Beauty Cosmetics Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shanghai Lily & Beauty Cosmetics Co Ltd

Current Assets 2.6B
Cash & Short-Term Investments 1.1B
Receivables 457.2m
Other Current Assets 1B
Non-Current Assets 415m
Long-Term Investments 259.8m
PP&E 55.1m
Intangibles 854k
Other Non-Current Assets 99.2m
Current Liabilities 500.4m
Accounts Payable 117.6m
Accrued Liabilities 109m
Short-Term Debt 237.1m
Other Current Liabilities 36.7m
Non-Current Liabilities 17.2m
Long-Term Debt 15.2m
Other Non-Current Liabilities 2m
Efficiency

Earnings Waterfall
Shanghai Lily & Beauty Cosmetics Co Ltd

Revenue
2.6B CNY
Cost of Revenue
-1.7B CNY
Gross Profit
877m CNY
Operating Expenses
-840m CNY
Operating Income
37m CNY
Other Expenses
7.3m CNY
Net Income
44.3m CNY

Free Cash Flow Analysis
Shanghai Lily & Beauty Cosmetics Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shanghai Lily & Beauty Cosmetics Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROIC
Low ROE
40/100
Profitability
Score

Shanghai Lily & Beauty Cosmetics Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shanghai Lily & Beauty Cosmetics Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Shanghai Lily & Beauty Cosmetics 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
Shanghai Lily & Beauty Cosmetics Co Ltd

Wall Street analysts forecast Shanghai Lily & Beauty Cosmetics Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Shanghai Lily & Beauty Cosmetics Co Ltd is 10.2 CNY with a low forecast of 10.1 CNY and a high forecast of 10.5 CNY.

Lowest
Price Target
10.1 CNY
26% Upside
Average
Price Target
10.2 CNY
27% Upside
Highest
Price Target
10.5 CNY
31% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Shanghai Lily & Beauty Cosmetics Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Shanghai Lily & Beauty Cosmetics 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Shanghai Lily & Beauty Cosmetics Co Ltd Logo
Shanghai Lily & Beauty Cosmetics Co Ltd

Country

China

Industry

Retail

Market Cap

3.2B CNY

Dividend Yield

0.7%

Description

Shanghai Lily & Beauty Cosmetics Co., Ltd. engages in the provision of online cosmetics marketing and retailing services. The company is headquartered in Shanghai, Shanghai and currently employs 1,190 full-time employees. The company went IPO on 2020-09-29. The Company’s businesses include e-commerce retail business and brand marketing operations. The firm's cooperative brands include Schwarzkopf, Sulwhasoo, LANEIGE and Avene, among others.

Contact

SHANGHAI
Shanghai
876 Panyu Road, Xuhui District
+862154489668
www.lrlz.com

IPO

2020-09-29

Employees

1 190

Officers

Chairman of the Board & GM
Mr. Tao Huang
Financial Manager
Mr. Ding Xu
Deputy GM & Director
Ms. Mei Huang
Deputy General Manager
Mr. Mao Ye
Board Secretary
Mr. Hongpu Du

See Also

Discover More
What is the Intrinsic Value of one Shanghai Lily & Beauty Cosmetics Co Ltd stock?

The intrinsic value of one Shanghai Lily & Beauty Cosmetics Co Ltd stock under the Base Case scenario is 6.92 CNY.

Is Shanghai Lily & Beauty Cosmetics Co Ltd stock undervalued or overvalued?

Compared to the current market price of 8.02 CNY, Shanghai Lily & Beauty Cosmetics Co Ltd is Overvalued by 14%.

Back to Top