Guoyuan Securities Co Ltd
SZSE:000728
Intrinsic Value
The intrinsic value of one Guoyuan Securities Co Ltd stock under the Base Case scenario is 12.57 CNY. Compared to the current market price of 7.95 CNY, Guoyuan Securities Co Ltd is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guoyuan Securities Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Guoyuan Securities Co Ltd
Balance Sheet Decomposition
Guoyuan Securities Co Ltd
Current Assets | 25.1B |
Cash & Short-Term Investments | 24B |
Receivables | 1.1B |
Other Current Assets | 18.3m |
Non-Current Assets | 124.8B |
Long-Term Investments | 115.2B |
PP&E | 1.4B |
Intangibles | 204.6m |
Other Non-Current Assets | 7.9B |
Free Cash Flow Analysis
Guoyuan Securities Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guoyuan Securities Co Ltd
Revenue
|
6.5B
CNY
|
Operating Expenses
|
-4.1B
CNY
|
Operating Income
|
2.4B
CNY
|
Other Expenses
|
-394.6m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
Guoyuan Securities Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Guoyuan Securities Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guoyuan Securities Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Guoyuan Securities Co Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guoyuan Securities Co Ltd
According to Wall Street analysts, the average 1-year price target for Guoyuan Securities Co Ltd is 8.48 CNY with a low forecast of 8.08 CNY and a high forecast of 9.5 CNY.
Dividends
Current shareholder yield for Guoyuan Securities 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 Guoyuan Securities Co Ltd stock under the Base Case scenario is 12.57 CNY.
Compared to the current market price of 7.95 CNY, Guoyuan Securities Co Ltd is Undervalued by 37%.