Shenzhen Worldunion Group Inc
SZSE:002285
Intrinsic Value
The intrinsic value of one Shenzhen Worldunion Group Inc stock under the Base Case scenario is hidden CNY. Compared to the current market price of 2.37 CNY, Shenzhen Worldunion Group Inc is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shenzhen Worldunion Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Shenzhen Worldunion Group Inc
Balance Sheet Decomposition
Shenzhen Worldunion Group Inc
Current Assets | 2.7B |
Cash & Short-Term Investments | 1B |
Receivables | 1.3B |
Other Current Assets | 391m |
Non-Current Assets | 2B |
Long-Term Investments | 1.3B |
PP&E | 90m |
Intangibles | 132.8m |
Other Non-Current Assets | 438.9m |
Free Cash Flow Analysis
Shenzhen Worldunion Group Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Worldunion Group Inc
Revenue
|
2.5B
CNY
|
Cost of Revenue
|
-2.4B
CNY
|
Gross Profit
|
132m
CNY
|
Operating Expenses
|
-410.2m
CNY
|
Operating Income
|
-278.2m
CNY
|
Other Expenses
|
-23.8m
CNY
|
Net Income
|
-302m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Worldunion Group Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Shenzhen Worldunion Group Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Worldunion Group Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Shenzhen Worldunion Group Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Worldunion Group Inc
Dividends
Current shareholder yield for Shenzhen Worldunion Group Inc 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 Shenzhen Worldunion Group Inc stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 2.37 CNY, Shenzhen Worldunion Group Inc is hidden .