
Shenzhen Breo Technology Co Ltd
SSE:688793

Intrinsic Value
The intrinsic value of one
Shenzhen Breo Technology Co Ltd
stock under the Base Case scenario is
45.05
CNY.
Compared to the current market price of 27.05 CNY,
Shenzhen Breo Technology Co Ltd
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shenzhen Breo Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Breo Technology Co Ltd
Balance Sheet Decomposition
Shenzhen Breo Technology Co Ltd
Current Assets | 586.6m |
Cash & Short-Term Investments | 335.6m |
Receivables | 94.3m |
Other Current Assets | 156.6m |
Non-Current Assets | 148m |
Long-Term Investments | 39m |
PP&E | 75.3m |
Intangibles | 2.5m |
Other Non-Current Assets | 31.2m |
Free Cash Flow Analysis
Shenzhen Breo Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Breo Technology Co Ltd
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-469.5m
CNY
|
Gross Profit
|
700.2m
CNY
|
Operating Expenses
|
-711.6m
CNY
|
Operating Income
|
-11.4m
CNY
|
Other Expenses
|
-10m
CNY
|
Net Income
|
-21.4m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Breo Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Shenzhen Breo Technology Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Breo Technology Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Shenzhen Breo Technology Co Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Breo Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen Breo Technology Co Ltd
is 36.41 CNY
with a low forecast of 32.52 CNY and a high forecast of 41.16 CNY.
Dividends
Current shareholder yield for Shenzhen Breo Technology 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
Shenzhen Breo Technology Co Ltd
stock under the Base Case scenario is
45.05
CNY.
Compared to the current market price of 27.05 CNY,
Shenzhen Breo Technology Co Ltd
is
Undervalued by 40%.