
Shenzhen Qingyi Photomask Ltd
SSE:688138

Intrinsic Value
The intrinsic value of one
Shenzhen Qingyi Photomask Ltd
stock under the Base Case scenario is
32.37
CNY.
Compared to the current market price of 26.29 CNY,
Shenzhen Qingyi Photomask Ltd
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shenzhen Qingyi Photomask Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Qingyi Photomask Ltd
Balance Sheet Decomposition
Shenzhen Qingyi Photomask Ltd
Current Assets | 844.5m |
Cash & Short-Term Investments | 342.9m |
Receivables | 328.9m |
Other Current Assets | 172.7m |
Non-Current Assets | 1.2B |
PP&E | 1.1B |
Intangibles | 18.1m |
Other Non-Current Assets | 109.1m |
Free Cash Flow Analysis
Shenzhen Qingyi Photomask Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Qingyi Photomask Ltd
Revenue
|
1B
CNY
|
Cost of Revenue
|
-723.9m
CNY
|
Gross Profit
|
289.1m
CNY
|
Operating Expenses
|
-97.6m
CNY
|
Operating Income
|
191.5m
CNY
|
Other Expenses
|
-27.5m
CNY
|
Net Income
|
164m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Qingyi Photomask Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Shenzhen Qingyi Photomask Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Qingyi Photomask Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Shenzhen Qingyi Photomask Ltd's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Qingyi Photomask Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen Qingyi Photomask Ltd
is 27.69 CNY
with a low forecast of 27.42 CNY and a high forecast of 28.51 CNY.
Dividends
Current shareholder yield for Shenzhen Qingyi Photomask 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
Shenzhen Qingyi Photomask Ltd
stock under the Base Case scenario is
32.37
CNY.
Compared to the current market price of 26.29 CNY,
Shenzhen Qingyi Photomask Ltd
is
Undervalued by 19%.