
Shandong New Beiyang Information Technology Co Ltd
SZSE:002376

Intrinsic Value
The intrinsic value of one
Shandong New Beiyang Information Technology Co Ltd
stock under the Base Case scenario is
6.72
CNY.
Compared to the current market price of 6.13 CNY,
Shandong New Beiyang Information Technology Co Ltd
is
Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shandong New Beiyang Information Technology Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shandong New Beiyang Information Technology Co Ltd
Balance Sheet Decomposition
Shandong New Beiyang Information Technology Co Ltd
Current Assets | 2.3B |
Cash & Short-Term Investments | 644.9m |
Receivables | 737.9m |
Other Current Assets | 915.4m |
Non-Current Assets | 3.1B |
Long-Term Investments | 1.1B |
PP&E | 1.4B |
Intangibles | 497.1m |
Other Non-Current Assets | 151.1m |
Free Cash Flow Analysis
Shandong New Beiyang Information Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shandong New Beiyang Information Technology Co Ltd
Revenue
|
2.3B
CNY
|
Cost of Revenue
|
-1.6B
CNY
|
Gross Profit
|
733.3m
CNY
|
Operating Expenses
|
-719.8m
CNY
|
Operating Income
|
13.6m
CNY
|
Other Expenses
|
51m
CNY
|
Net Income
|
64.6m
CNY
|
Profitability Score
Profitability Due Diligence
Shandong New Beiyang Information Technology Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Shandong New Beiyang Information Technology Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shandong New Beiyang Information Technology Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Shandong New Beiyang Information Technology Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shandong New Beiyang Information Technology Co Ltd
Dividends
Current shareholder yield for Shandong New Beiyang 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
Shandong New Beiyang Information Technology Co Ltd
stock under the Base Case scenario is
6.72
CNY.
Compared to the current market price of 6.13 CNY,
Shandong New Beiyang Information Technology Co Ltd
is
Undervalued by 9%.