
Hunan Changyuan Lico Co Ltd
SSE:688779

Intrinsic Value
The intrinsic value of one
Hunan Changyuan Lico Co Ltd
stock under the Base Case scenario is
7.93
CNY.
Compared to the current market price of 5.22 CNY,
Hunan Changyuan Lico Co Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hunan Changyuan Lico Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hunan Changyuan Lico Co Ltd
Balance Sheet Decomposition
Hunan Changyuan Lico Co Ltd
Current Assets | 7.7B |
Cash & Short-Term Investments | 2.8B |
Receivables | 3.3B |
Other Current Assets | 1.7B |
Non-Current Assets | 5.3B |
Long-Term Investments | 1.4m |
PP&E | 4.7B |
Intangibles | 346.8m |
Other Non-Current Assets | 259.5m |
Free Cash Flow Analysis
Hunan Changyuan Lico Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hunan Changyuan Lico Co Ltd
Revenue
|
6.1B
CNY
|
Cost of Revenue
|
-6B
CNY
|
Gross Profit
|
162.6m
CNY
|
Operating Expenses
|
-414.7m
CNY
|
Operating Income
|
-252m
CNY
|
Other Expenses
|
-117.1m
CNY
|
Net Income
|
-369.2m
CNY
|
Profitability Score
Profitability Due Diligence
Hunan Changyuan Lico Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Score
Hunan Changyuan Lico Co Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hunan Changyuan Lico Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Hunan Changyuan Lico Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hunan Changyuan Lico Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hunan Changyuan Lico Co Ltd
is 6.1 CNY
with a low forecast of 6.04 CNY and a high forecast of 6.28 CNY.
Dividends
Current shareholder yield for Hunan Changyuan Lico 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
Hunan Changyuan Lico Co Ltd
stock under the Base Case scenario is
7.93
CNY.
Compared to the current market price of 5.22 CNY,
Hunan Changyuan Lico Co Ltd
is
Undervalued by 34%.