Darbond Technology Co Ltd
SSE:688035
Intrinsic Value
The intrinsic value of one Darbond Technology Co Ltd stock under the Base Case scenario is 58.49 CNY. Compared to the current market price of 39.06 CNY, Darbond Technology Co Ltd is Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Darbond Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Darbond Technology Co Ltd
Balance Sheet Decomposition
Darbond Technology Co Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 717.2m |
Receivables | 495m |
Other Current Assets | 194.3m |
Non-Current Assets | 1.3B |
Long-Term Investments | 472.5m |
PP&E | 684.6m |
Intangibles | 141.7m |
Other Non-Current Assets | 35.4m |
Free Cash Flow Analysis
Darbond Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Darbond Technology Co Ltd
Revenue
|
740.5m
CNY
|
Cost of Revenue
|
-539.5m
CNY
|
Gross Profit
|
201m
CNY
|
Operating Expenses
|
-137.9m
CNY
|
Operating Income
|
63.1m
CNY
|
Other Expenses
|
3.2m
CNY
|
Net Income
|
66.3m
CNY
|
Profitability Score
Profitability Due Diligence
Darbond Technology Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Darbond Technology Co Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Darbond Technology Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Darbond Technology Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Darbond Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Darbond Technology Co Ltd is 59.72 CNY with a low forecast of 59.14 CNY and a high forecast of 61.48 CNY.
Dividends
Current shareholder yield for Darbond Technology 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 Darbond Technology Co Ltd stock under the Base Case scenario is 58.49 CNY.
Compared to the current market price of 39.06 CNY, Darbond Technology Co Ltd is Undervalued by 33%.