
Shanghai United Imaging Healthcare Co Ltd
SSE:688271

Intrinsic Value
The intrinsic value of one
Shanghai United Imaging Healthcare Co Ltd
stock under the Base Case scenario is
77.3
CNY.
Compared to the current market price of 124.5 CNY,
Shanghai United Imaging Healthcare Co Ltd
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shanghai United Imaging Healthcare Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shanghai United Imaging Healthcare Co Ltd
Balance Sheet Decomposition
Shanghai United Imaging Healthcare Co Ltd
Current Assets | 20.7B |
Cash & Short-Term Investments | 10.8B |
Receivables | 5.2B |
Other Current Assets | 4.8B |
Non-Current Assets | 6B |
Long-Term Investments | 108.5m |
PP&E | 4B |
Intangibles | 1.1B |
Other Non-Current Assets | 741.1m |
Free Cash Flow Analysis
Shanghai United Imaging Healthcare Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai United Imaging Healthcare Co Ltd
Revenue
|
11.5B
CNY
|
Cost of Revenue
|
-5.9B
CNY
|
Gross Profit
|
5.6B
CNY
|
Operating Expenses
|
-3.7B
CNY
|
Operating Income
|
1.9B
CNY
|
Other Expenses
|
63.6m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai United Imaging Healthcare Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Shanghai United Imaging Healthcare Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai United Imaging Healthcare Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Shanghai United Imaging Healthcare Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai United Imaging Healthcare Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shanghai United Imaging Healthcare Co Ltd
is 157.59 CNY
with a low forecast of 125.24 CNY and a high forecast of 204.11 CNY.
Dividends
Current shareholder yield for Shanghai United Imaging Healthcare 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
Shanghai United Imaging Healthcare Co Ltd
stock under the Base Case scenario is
77.3
CNY.
Compared to the current market price of 124.5 CNY,
Shanghai United Imaging Healthcare Co Ltd
is
Overvalued by 38%.