
Beijing Shiji Information Technology Co Ltd
SZSE:002153

Intrinsic Value
The intrinsic value of one
Beijing Shiji Information Technology Co Ltd
stock under the Base Case scenario is
6.36
CNY.
Compared to the current market price of 7.74 CNY,
Beijing Shiji Information Technology Co Ltd
is
Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Shiji Information Technology Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Shiji Information Technology Co Ltd
Balance Sheet Decomposition
Beijing Shiji Information Technology Co Ltd
Current Assets | 5.4B |
Cash & Short-Term Investments | 4.2B |
Receivables | 748.4m |
Other Current Assets | 531.4m |
Non-Current Assets | 4.1B |
Long-Term Investments | 235.5m |
PP&E | 656.4m |
Intangibles | 3B |
Other Non-Current Assets | 173.6m |
Free Cash Flow Analysis
Beijing Shiji Information Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Shiji Information Technology Co Ltd
Revenue
|
2.9B
CNY
|
Cost of Revenue
|
-1.8B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
-205.1m
CNY
|
Other Expenses
|
102m
CNY
|
Net Income
|
-103.2m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Shiji Information Technology Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Shiji Information Technology Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Shiji Information Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Shiji Information Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Shiji Information Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Shiji Information Technology Co Ltd
is 8.57 CNY
with a low forecast of 6.77 CNY and a high forecast of 10.29 CNY.
Dividends
Current shareholder yield for Beijing Shiji Information 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
Beijing Shiji Information Technology Co Ltd
stock under the Base Case scenario is
6.36
CNY.
Compared to the current market price of 7.74 CNY,
Beijing Shiji Information Technology Co Ltd
is
Overvalued by 18%.