Tianshui Huatian Technology Co Ltd
SZSE:002185
Intrinsic Value
The intrinsic value of one Tianshui Huatian Technology Co Ltd stock under the Base Case scenario is 15.55 CNY. Compared to the current market price of 10.8 CNY, Tianshui Huatian Technology Co Ltd is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tianshui Huatian Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tianshui Huatian Technology Co Ltd
Balance Sheet Decomposition
Tianshui Huatian Technology Co Ltd
Current Assets | 13.3B |
Cash & Short-Term Investments | 7.7B |
Receivables | 2.8B |
Other Current Assets | 2.9B |
Non-Current Assets | 24.8B |
Long-Term Investments | 906m |
PP&E | 20.3B |
Intangibles | 1.3B |
Other Non-Current Assets | 2.3B |
Free Cash Flow Analysis
Tianshui Huatian Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tianshui Huatian Technology Co Ltd
Revenue
|
13.8B
CNY
|
Cost of Revenue
|
-12.2B
CNY
|
Gross Profit
|
1.5B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
432.5m
CNY
|
Other Expenses
|
68m
CNY
|
Net Income
|
500.5m
CNY
|
Profitability Score
Profitability Due Diligence
Tianshui Huatian Technology Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Tianshui Huatian Technology Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tianshui Huatian Technology Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Tianshui Huatian Technology Co Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tianshui Huatian Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Tianshui Huatian Technology Co Ltd is 11.3 CNY with a low forecast of 6.06 CNY and a high forecast of 14.7 CNY.
Dividends
Current shareholder yield for Tianshui Huatian 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 Tianshui Huatian Technology Co Ltd stock under the Base Case scenario is 15.55 CNY.
Compared to the current market price of 10.8 CNY, Tianshui Huatian Technology Co Ltd is Undervalued by 31%.