
Rayitek Hi-Tech Film Co Ltd Shenzhen
SSE:688323

Intrinsic Value
The intrinsic value of one
Rayitek Hi-Tech Film Co Ltd Shenzhen
stock under the Base Case scenario is
8.46
CNY.
Compared to the current market price of 13.79 CNY,
Rayitek Hi-Tech Film Co Ltd Shenzhen
is
Overvalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rayitek Hi-Tech Film Co Ltd Shenzhen
Fundamental Analysis



Revenue & Expenses Breakdown
Rayitek Hi-Tech Film Co Ltd Shenzhen
Balance Sheet Decomposition
Rayitek Hi-Tech Film Co Ltd Shenzhen
Current Assets | 345.6m |
Cash & Short-Term Investments | 95.4m |
Receivables | 170.6m |
Other Current Assets | 79.6m |
Non-Current Assets | 2.1B |
Long-Term Investments | 54.5m |
PP&E | 2B |
Intangibles | 83.1m |
Other Non-Current Assets | 40.9m |
Free Cash Flow Analysis
Rayitek Hi-Tech Film Co Ltd Shenzhen
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Rayitek Hi-Tech Film Co Ltd Shenzhen
Revenue
|
306.5m
CNY
|
Cost of Revenue
|
-253.4m
CNY
|
Gross Profit
|
53.1m
CNY
|
Operating Expenses
|
-79.9m
CNY
|
Operating Income
|
-26.8m
CNY
|
Other Expenses
|
-33.8m
CNY
|
Net Income
|
-60.6m
CNY
|
Profitability Score
Profitability Due Diligence
Rayitek Hi-Tech Film Co Ltd Shenzhen's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Rayitek Hi-Tech Film Co Ltd Shenzhen's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rayitek Hi-Tech Film Co Ltd Shenzhen's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Rayitek Hi-Tech Film Co Ltd Shenzhen's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rayitek Hi-Tech Film Co Ltd Shenzhen
According to Wall Street analysts, the average 1-year price target for
Rayitek Hi-Tech Film Co Ltd Shenzhen
is 23.48 CNY
with a low forecast of 23.25 CNY and a high forecast of 24.17 CNY.
Dividends
Current shareholder yield for Rayitek Hi-Tech Film Co Ltd Shenzhen 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
Rayitek Hi-Tech Film Co Ltd Shenzhen
stock under the Base Case scenario is
8.46
CNY.
Compared to the current market price of 13.79 CNY,
Rayitek Hi-Tech Film Co Ltd Shenzhen
is
Overvalued by 39%.