Guotai Epoint Software Co Ltd
SSE:688232
Intrinsic Value
The intrinsic value of one Guotai Epoint Software Co Ltd stock under the Base Case scenario is 24.53 CNY. Compared to the current market price of 32.31 CNY, Guotai Epoint Software Co Ltd is Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guotai Epoint Software Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Guotai Epoint Software Co Ltd
Balance Sheet Decomposition
Guotai Epoint Software Co Ltd
Current Assets | 5.7B |
Cash & Short-Term Investments | 3.6B |
Receivables | 1.6B |
Other Current Assets | 449.4m |
Non-Current Assets | 1.1B |
Long-Term Investments | 401.7m |
PP&E | 568.8m |
Intangibles | 105.1m |
Other Non-Current Assets | 73.8m |
Free Cash Flow Analysis
Guotai Epoint Software Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guotai Epoint Software Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-928m
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1.4B
CNY
|
Operating Income
|
91m
CNY
|
Other Expenses
|
137.5m
CNY
|
Net Income
|
228.5m
CNY
|
Profitability Score
Profitability Due Diligence
Guotai Epoint Software Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Guotai Epoint Software Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guotai Epoint Software Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Guotai Epoint Software 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
Guotai Epoint Software Co Ltd
According to Wall Street analysts, the average 1-year price target for Guotai Epoint Software Co Ltd is 42.4 CNY with a low forecast of 41.55 CNY and a high forecast of 44.1 CNY.
Dividends
Current shareholder yield for Guotai Epoint Software 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 Guotai Epoint Software Co Ltd stock under the Base Case scenario is 24.53 CNY.
Compared to the current market price of 32.31 CNY, Guotai Epoint Software Co Ltd is Overvalued by 24%.