
China Resources Microelectronics Ltd
SSE:688396

Intrinsic Value
The intrinsic value of one
China Resources Microelectronics Ltd
stock under the Base Case scenario is
39.08
CNY.
Compared to the current market price of 45.27 CNY,
China Resources Microelectronics Ltd
is
Overvalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
China Resources Microelectronics Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
China Resources Microelectronics Ltd
Balance Sheet Decomposition
China Resources Microelectronics Ltd
Current Assets | 13.3B |
Cash & Short-Term Investments | 8.6B |
Receivables | 2.5B |
Other Current Assets | 2.1B |
Non-Current Assets | 15.9B |
Long-Term Investments | 6.7B |
PP&E | 8.1B |
Intangibles | 885.8m |
Other Non-Current Assets | 219m |
Free Cash Flow Analysis
China Resources Microelectronics Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Resources Microelectronics Ltd
Revenue
|
9.8B
CNY
|
Cost of Revenue
|
-7.2B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
937.6m
CNY
|
Other Expenses
|
-15.2m
CNY
|
Net Income
|
922.4m
CNY
|
Profitability Score
Profitability Due Diligence
China Resources Microelectronics Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
China Resources Microelectronics Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Resources Microelectronics Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
China Resources Microelectronics 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
China Resources Microelectronics Ltd
According to Wall Street analysts, the average 1-year price target for
China Resources Microelectronics Ltd
is 44.64 CNY
with a low forecast of 28.38 CNY and a high forecast of 61.68 CNY.
Dividends
Current shareholder yield for China Resources Microelectronics 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
China Resources Microelectronics Ltd
stock under the Base Case scenario is
39.08
CNY.
Compared to the current market price of 45.27 CNY,
China Resources Microelectronics Ltd
is
Overvalued by 14%.