Hui Lyu Ecological Technology Groups Co Ltd
SZSE:001267
Intrinsic Value
The intrinsic value of one Hui Lyu Ecological Technology Groups Co Ltd stock under the Base Case scenario is 6.46 CNY. Compared to the current market price of 9.21 CNY, Hui Lyu Ecological Technology Groups Co Ltd is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hui Lyu Ecological Technology Groups Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hui Lyu Ecological Technology Groups Co Ltd
Balance Sheet Decomposition
Hui Lyu Ecological Technology Groups Co Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 288.9m |
Receivables | 1.7B |
Other Current Assets | 275.8m |
Non-Current Assets | 260.1m |
Long-Term Investments | 141.8m |
PP&E | 57.2m |
Intangibles | 162k |
Other Non-Current Assets | 60.9m |
Free Cash Flow Analysis
Hui Lyu Ecological Technology Groups Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hui Lyu Ecological Technology Groups Co Ltd
Revenue
|
681.9m
CNY
|
Cost of Revenue
|
-509.5m
CNY
|
Gross Profit
|
172.4m
CNY
|
Operating Expenses
|
-89m
CNY
|
Operating Income
|
83.4m
CNY
|
Other Expenses
|
-28.2m
CNY
|
Net Income
|
55.2m
CNY
|
Profitability Score
Profitability Due Diligence
Hui Lyu Ecological Technology Groups Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Hui Lyu Ecological Technology Groups Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hui Lyu Ecological Technology Groups Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Hui Lyu Ecological Technology Groups Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hui Lyu Ecological Technology Groups Co Ltd
According to Wall Street analysts, the average 1-year price target for Hui Lyu Ecological Technology Groups Co Ltd is 6.81 CNY with a low forecast of 6.75 CNY and a high forecast of 7.01 CNY.
Dividends
Current shareholder yield for Hui Lyu Ecological Technology Groups 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 Hui Lyu Ecological Technology Groups Co Ltd stock under the Base Case scenario is 6.46 CNY.
Compared to the current market price of 9.21 CNY, Hui Lyu Ecological Technology Groups Co Ltd is Overvalued by 30%.