Citic Offshore Helicopter Co Ltd
SZSE:000099
Intrinsic Value
The intrinsic value of one Citic Offshore Helicopter Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 21.56 CNY, Citic Offshore Helicopter Co Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Citic Offshore Helicopter Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Citic Offshore Helicopter Co Ltd
Balance Sheet Decomposition
Citic Offshore Helicopter Co Ltd
Current Assets | 2.9B |
Cash & Short-Term Investments | 1.3B |
Receivables | 1.2B |
Other Current Assets | 389.9m |
Non-Current Assets | 3.5B |
Long-Term Investments | 19m |
PP&E | 3.2B |
Intangibles | 86.3m |
Other Non-Current Assets | 251.6m |
Free Cash Flow Analysis
Citic Offshore Helicopter Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Citic Offshore Helicopter Co Ltd
Revenue
|
2.1B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
442.3m
CNY
|
Operating Expenses
|
-105.3m
CNY
|
Operating Income
|
337m
CNY
|
Other Expenses
|
-97.4m
CNY
|
Net Income
|
239.6m
CNY
|
Profitability Score
Profitability Due Diligence
Citic Offshore Helicopter Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Citic Offshore Helicopter Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Citic Offshore Helicopter Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Citic Offshore Helicopter Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Citic Offshore Helicopter Co Ltd
According to Wall Street analysts, the average 1-year price target for Citic Offshore Helicopter Co Ltd is 21.42 CNY with a low forecast of 21.21 CNY and a high forecast of 22.05 CNY.
Dividends
Current shareholder yield for Citic Offshore Helicopter Co Ltd is hidden .
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 Citic Offshore Helicopter Co Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 21.56 CNY, Citic Offshore Helicopter Co Ltd is hidden .