
Suzhou Dongshan Precision Manufacturing Co Ltd
SZSE:002384

Intrinsic Value
The intrinsic value of one
Suzhou Dongshan Precision Manufacturing Co Ltd
stock under the Base Case scenario is
44.1
CNY.
Compared to the current market price of 25 CNY,
Suzhou Dongshan Precision Manufacturing Co Ltd
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Suzhou Dongshan Precision Manufacturing Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Suzhou Dongshan Precision Manufacturing Co Ltd
Balance Sheet Decomposition
Suzhou Dongshan Precision Manufacturing Co Ltd
Current Assets | 22.2B |
Cash & Short-Term Investments | 6.5B |
Receivables | 8.1B |
Other Current Assets | 7.7B |
Non-Current Assets | 23.4B |
Long-Term Investments | 493m |
PP&E | 17B |
Intangibles | 3.2B |
Other Non-Current Assets | 2.7B |
Free Cash Flow Analysis
Suzhou Dongshan Precision Manufacturing Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Suzhou Dongshan Precision Manufacturing Co Ltd
Revenue
|
37.6B
CNY
|
Cost of Revenue
|
-32.2B
CNY
|
Gross Profit
|
5.4B
CNY
|
Operating Expenses
|
-3.1B
CNY
|
Operating Income
|
2.3B
CNY
|
Other Expenses
|
-596.3m
CNY
|
Net Income
|
1.7B
CNY
|
Profitability Score
Profitability Due Diligence
Suzhou Dongshan Precision Manufacturing Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Suzhou Dongshan Precision Manufacturing Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Suzhou Dongshan Precision Manufacturing Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Suzhou Dongshan Precision Manufacturing Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Suzhou Dongshan Precision Manufacturing Co Ltd
According to Wall Street analysts, the average 1-year price target for
Suzhou Dongshan Precision Manufacturing Co Ltd
is 31.62 CNY
with a low forecast of 25.25 CNY and a high forecast of 41.9 CNY.
Dividends
Current shareholder yield for Suzhou Dongshan Precision Manufacturing 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
Suzhou Dongshan Precision Manufacturing Co Ltd
stock under the Base Case scenario is
44.1
CNY.
Compared to the current market price of 25 CNY,
Suzhou Dongshan Precision Manufacturing Co Ltd
is
Undervalued by 43%.