Shanghai Fudan Microelectronics Group Co Ltd
SSE:688385
Intrinsic Value
The intrinsic value of one Shanghai Fudan Microelectronics Group Co Ltd stock under the Base Case scenario is 38.67 CNY. Compared to the current market price of 47.31 CNY, Shanghai Fudan Microelectronics Group Co Ltd is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanghai Fudan Microelectronics Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shanghai Fudan Microelectronics Group Co Ltd
Balance Sheet Decomposition
Shanghai Fudan Microelectronics Group Co Ltd
Current Assets | 6.5B |
Cash & Short-Term Investments | 1.2B |
Receivables | 2B |
Other Current Assets | 3.3B |
Non-Current Assets | 2.6B |
Long-Term Investments | 89m |
PP&E | 1.7B |
Intangibles | 699.8m |
Other Non-Current Assets | 118.1m |
Free Cash Flow Analysis
Shanghai Fudan Microelectronics Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Fudan Microelectronics Group Co Ltd
Revenue
|
3.6B
CNY
|
Cost of Revenue
|
-1.8B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
584.7m
CNY
|
Other Expenses
|
-12.1m
CNY
|
Net Income
|
572.6m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Fudan Microelectronics Group Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai Fudan Microelectronics Group Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Fudan Microelectronics Group Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai Fudan Microelectronics Group Co Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Fudan Microelectronics Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai Fudan Microelectronics Group Co Ltd is 52.85 CNY with a low forecast of 52.33 CNY and a high forecast of 54.4 CNY.
Dividends
Current shareholder yield for Shanghai Fudan Microelectronics Group 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 Fudan Microelectronics Group Co Ltd stock under the Base Case scenario is 38.67 CNY.
Compared to the current market price of 47.31 CNY, Shanghai Fudan Microelectronics Group Co Ltd is Overvalued by 18%.