
Beijing Caishikou Department Store Co Ltd
SSE:605599

Intrinsic Value
The intrinsic value of one
Beijing Caishikou Department Store Co Ltd
stock under the Base Case scenario is
22.2
CNY.
Compared to the current market price of 12.11 CNY,
Beijing Caishikou Department Store Co Ltd
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Caishikou Department Store Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Caishikou Department Store Co Ltd
Balance Sheet Decomposition
Beijing Caishikou Department Store Co Ltd
Current Assets | 6.5B |
Cash & Short-Term Investments | 2.5B |
Receivables | 285.3m |
Other Current Assets | 3.7B |
Non-Current Assets | 403.1m |
Long-Term Investments | 29.4m |
PP&E | 286.5m |
Intangibles | 21.6m |
Other Non-Current Assets | 65.5m |
Free Cash Flow Analysis
Beijing Caishikou Department Store Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Caishikou Department Store Co Ltd
Revenue
|
19.5B
CNY
|
Cost of Revenue
|
-18B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-593.8m
CNY
|
Operating Income
|
914.7m
CNY
|
Other Expenses
|
-245.3m
CNY
|
Net Income
|
669.4m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Caishikou Department Store Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Caishikou Department Store Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Caishikou Department Store Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Caishikou Department Store Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Caishikou Department Store Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Caishikou Department Store Co Ltd
is 13.91 CNY
with a low forecast of 13.78 CNY and a high forecast of 14.32 CNY.
Dividends
Current shareholder yield for Beijing Caishikou Department Store 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
Beijing Caishikou Department Store Co Ltd
stock under the Base Case scenario is
22.2
CNY.
Compared to the current market price of 12.11 CNY,
Beijing Caishikou Department Store Co Ltd
is
Undervalued by 45%.