Bestechnic Shanghai Co Ltd
SSE:688608
Intrinsic Value
The intrinsic value of one Bestechnic Shanghai Co Ltd stock under the Base Case scenario is 221.67 CNY. Compared to the current market price of 369 CNY, Bestechnic Shanghai Co Ltd is Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bestechnic Shanghai Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Bestechnic Shanghai Co Ltd
Balance Sheet Decomposition
Bestechnic Shanghai Co Ltd
Current Assets | 6B |
Cash & Short-Term Investments | 4.9B |
Receivables | 427.2m |
Other Current Assets | 674.8m |
Non-Current Assets | 598.2m |
Long-Term Investments | 180m |
PP&E | 140m |
Intangibles | 141.7m |
Other Non-Current Assets | 136.5m |
Free Cash Flow Analysis
Bestechnic Shanghai Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Bestechnic Shanghai Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
813.3m
CNY
|
Operating Expenses
|
-780.5m
CNY
|
Operating Income
|
32.8m
CNY
|
Other Expenses
|
119.2m
CNY
|
Net Income
|
152m
CNY
|
Profitability Score
Profitability Due Diligence
Bestechnic Shanghai Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Bestechnic Shanghai Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Bestechnic Shanghai Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Bestechnic Shanghai Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Bestechnic Shanghai Co Ltd
According to Wall Street analysts, the average 1-year price target for Bestechnic Shanghai Co Ltd is 249.9 CNY with a low forecast of 202 CNY and a high forecast of 304.5 CNY.
Dividends
Current shareholder yield for Bestechnic Shanghai 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 Bestechnic Shanghai Co Ltd stock under the Base Case scenario is 221.67 CNY.
Compared to the current market price of 369 CNY, Bestechnic Shanghai Co Ltd is Overvalued by 40%.