Kingsemi Co Ltd
SSE:688037
Intrinsic Value
The intrinsic value of one Kingsemi Co Ltd stock under the Base Case scenario is 111.44 CNY. Compared to the current market price of 103.52 CNY, Kingsemi Co Ltd is Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kingsemi Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Kingsemi Co Ltd
Balance Sheet Decomposition
Kingsemi Co Ltd
Current Assets | 3.8B |
Cash & Short-Term Investments | 1.2B |
Receivables | 552.4m |
Other Current Assets | 2.1B |
Non-Current Assets | 1.2B |
Long-Term Investments | 85m |
PP&E | 966.4m |
Intangibles | 81.9m |
Other Non-Current Assets | 42.9m |
Free Cash Flow Analysis
Kingsemi Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kingsemi Co Ltd
Revenue
|
1.6B
CNY
|
Cost of Revenue
|
-941.8m
CNY
|
Gross Profit
|
673.3m
CNY
|
Operating Expenses
|
-502.1m
CNY
|
Operating Income
|
171.2m
CNY
|
Other Expenses
|
-33.2m
CNY
|
Net Income
|
138m
CNY
|
Profitability Score
Profitability Due Diligence
Kingsemi Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Kingsemi Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kingsemi Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Kingsemi Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kingsemi Co Ltd
According to Wall Street analysts, the average 1-year price target for Kingsemi Co Ltd is 94.3 CNY with a low forecast of 87.67 CNY and a high forecast of 104.15 CNY.
Dividends
Current shareholder yield for Kingsemi 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 Kingsemi Co Ltd stock under the Base Case scenario is 111.44 CNY.
Compared to the current market price of 103.52 CNY, Kingsemi Co Ltd is Undervalued by 7%.