Jiangxi Guoke Defence Group Co Ltd
SSE:688543
Intrinsic Value
The intrinsic value of one Jiangxi Guoke Defence Group Co Ltd stock under the Base Case scenario is 85.23 CNY. Compared to the current market price of 50.8 CNY, Jiangxi Guoke Defence Group Co Ltd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Jiangxi Guoke Defence Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Jiangxi Guoke Defence Group Co Ltd
Balance Sheet Decomposition
Jiangxi Guoke Defence Group Co Ltd
Current Assets | 1.9B |
Cash & Short-Term Investments | 1.2B |
Receivables | 483.3m |
Other Current Assets | 238.6m |
Non-Current Assets | 916.8m |
PP&E | 757.3m |
Intangibles | 130.3m |
Other Non-Current Assets | 29.2m |
Free Cash Flow Analysis
Jiangxi Guoke Defence Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Jiangxi Guoke Defence Group Co Ltd
Revenue
|
764m
CNY
|
Cost of Revenue
|
-481.7m
CNY
|
Gross Profit
|
282.3m
CNY
|
Operating Expenses
|
-126.6m
CNY
|
Operating Income
|
155.7m
CNY
|
Other Expenses
|
-6.4m
CNY
|
Net Income
|
149.2m
CNY
|
Profitability Score
Profitability Due Diligence
Jiangxi Guoke Defence Group Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Jiangxi Guoke Defence Group Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Jiangxi Guoke Defence Group Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Jiangxi Guoke Defence Group 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
Jiangxi Guoke Defence Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Jiangxi Guoke Defence Group Co Ltd is 69.94 CNY with a low forecast of 69.26 CNY and a high forecast of 72 CNY.
Dividends
Current shareholder yield for Jiangxi Guoke Defence 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 Jiangxi Guoke Defence Group Co Ltd stock under the Base Case scenario is 85.23 CNY.
Compared to the current market price of 50.8 CNY, Jiangxi Guoke Defence Group Co Ltd is Undervalued by 40%.