Shandong Chiway Industry Development Co Ltd
SZSE:002374

Watchlist Manager
Shandong Chiway Industry Development Co Ltd Logo
Shandong Chiway Industry Development Co Ltd
SZSE:002374
Watchlist
Price: 3.74 CNY -1.06% Market Closed
Market Cap: 4.1B CNY

Intrinsic Value

The intrinsic value of one Shandong Chiway Industry Development Co Ltd stock under the Base Case scenario is 2.37 CNY. Compared to the current market price of 3.74 CNY, Shandong Chiway Industry Development Co Ltd is Overvalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2.37 CNY
Overvaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Shandong Chiway Industry Development Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Shandong Chiway Industry Development Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Shandong Chiway Industry Development Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Shandong Chiway Industry Development Co Ltd.

Explain Valuation
Compare Shandong Chiway Industry Development Co Ltd to

Fundamental Analysis

Shandong Chiway Industry Development Co Ltd
SZSE:002374
CN
Commercial Services & Supplies
Market Cap
4.1B CNY
IPO
Mar 18, 2010
CN
Commercial Services & Supplies
Market Cap
4.1B CNY
IPO
Mar 18, 2010
Price
Â¥
Â¥
Shandong Chiway Industry Development Co Ltd
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Shandong Chiway Industry Development Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shandong Chiway Industry Development Co Ltd

Current Assets 2.1B
Cash & Short-Term Investments 37.8m
Receivables 1.9B
Other Current Assets 161.2m
Non-Current Assets 1.1B
Long-Term Investments 38.8m
PP&E 458.7m
Intangibles 53.8m
Other Non-Current Assets 560.1m
Current Liabilities 1.8B
Accounts Payable 576.2m
Accrued Liabilities 181.9m
Short-Term Debt 957.8m
Other Current Liabilities 107m
Non-Current Liabilities 542.9m
Long-Term Debt 590.5m
Other Non-Current Liabilities -47.6m
Efficiency

Free Cash Flow Analysis
Shandong Chiway Industry Development Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Shandong Chiway Industry Development Co Ltd

Revenue
580.1m CNY
Cost of Revenue
-511.4m CNY
Gross Profit
68.6m CNY
Operating Expenses
-282m CNY
Operating Income
-213.4m CNY
Other Expenses
-54.9m CNY
Net Income
-268.3m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shandong Chiway Industry Development Co Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

28/100
Profitability
Score

Shandong Chiway Industry Development Co Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shandong Chiway Industry Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
34/100
Solvency
Score

Shandong Chiway Industry Development Co Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shandong Chiway Industry Development Co Ltd

There are no price targets for Shandong Chiway Industry Development Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Shandong Chiway Industry Development 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Shandong Chiway Industry Development Co Ltd stock?

The intrinsic value of one Shandong Chiway Industry Development Co Ltd stock under the Base Case scenario is 2.37 CNY.

Is Shandong Chiway Industry Development Co Ltd stock undervalued or overvalued?

Compared to the current market price of 3.74 CNY, Shandong Chiway Industry Development Co Ltd is Overvalued by 37%.

Back to Top