Hangzhou Lion Electronics Co Ltd
SSE:605358
Intrinsic Value
The intrinsic value of one Hangzhou Lion Electronics Co Ltd stock under the Base Case scenario is 21.14 CNY. Compared to the current market price of 24.05 CNY, Hangzhou Lion Electronics Co Ltd is Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hangzhou Lion Electronics Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hangzhou Lion Electronics Co Ltd
Balance Sheet Decomposition
Hangzhou Lion Electronics Co Ltd
Current Assets | 5.6B |
Cash & Short-Term Investments | 2.4B |
Receivables | 1.5B |
Other Current Assets | 1.7B |
Non-Current Assets | 13.7B |
Long-Term Investments | 356m |
PP&E | 11.9B |
Intangibles | 440m |
Other Non-Current Assets | 967.1m |
Free Cash Flow Analysis
Hangzhou Lion Electronics Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hangzhou Lion Electronics Co Ltd
Revenue
|
3B
CNY
|
Cost of Revenue
|
-2.7B
CNY
|
Gross Profit
|
289.2m
CNY
|
Operating Expenses
|
-425m
CNY
|
Operating Income
|
-135.8m
CNY
|
Other Expenses
|
-38.2m
CNY
|
Net Income
|
-174m
CNY
|
Profitability Score
Profitability Due Diligence
Hangzhou Lion Electronics Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Hangzhou Lion Electronics Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hangzhou Lion Electronics Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Hangzhou Lion Electronics Co Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hangzhou Lion Electronics Co Ltd
According to Wall Street analysts, the average 1-year price target for Hangzhou Lion Electronics Co Ltd is 64.57 CNY with a low forecast of 63.93 CNY and a high forecast of 66.47 CNY.
Dividends
Current shareholder yield for Hangzhou Lion Electronics 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 Hangzhou Lion Electronics Co Ltd stock under the Base Case scenario is 21.14 CNY.
Compared to the current market price of 24.05 CNY, Hangzhou Lion Electronics Co Ltd is Overvalued by 12%.