Suzhou Novosense Microlectronics Co Ltd
SSE:688052
Intrinsic Value
The intrinsic value of one Suzhou Novosense Microlectronics Co Ltd stock under the Base Case scenario is 106.94 CNY. Compared to the current market price of 154.85 CNY, Suzhou Novosense Microlectronics Co Ltd is Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Suzhou Novosense Microlectronics Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Suzhou Novosense Microlectronics Co Ltd
Balance Sheet Decomposition
Suzhou Novosense Microlectronics Co Ltd
Current Assets | 5.1B |
Cash & Short-Term Investments | 3.9B |
Receivables | 255.9m |
Other Current Assets | 911.7m |
Non-Current Assets | 1.9B |
Long-Term Investments | 253.6m |
PP&E | 1.3B |
Intangibles | 45.1m |
Other Non-Current Assets | 297.5m |
Free Cash Flow Analysis
Suzhou Novosense Microlectronics Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Suzhou Novosense Microlectronics Co Ltd
Revenue
|
949.7m
CNY
|
Cost of Revenue
|
-638.6m
CNY
|
Gross Profit
|
311.1m
CNY
|
Operating Expenses
|
-670.3m
CNY
|
Operating Income
|
-359.2m
CNY
|
Other Expenses
|
35.4m
CNY
|
Net Income
|
-323.8m
CNY
|
Profitability Score
Profitability Due Diligence
Suzhou Novosense Microlectronics Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Suzhou Novosense Microlectronics Co Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Suzhou Novosense Microlectronics Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Suzhou Novosense Microlectronics 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
Suzhou Novosense Microlectronics Co Ltd
According to Wall Street analysts, the average 1-year price target for Suzhou Novosense Microlectronics Co Ltd is 148.51 CNY with a low forecast of 106.05 CNY and a high forecast of 191.91 CNY.
Dividends
Current shareholder yield for Suzhou Novosense Microlectronics 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 Suzhou Novosense Microlectronics Co Ltd stock under the Base Case scenario is 106.94 CNY.
Compared to the current market price of 154.85 CNY, Suzhou Novosense Microlectronics Co Ltd is Overvalued by 31%.