
Visionox Technology Inc
SZSE:002387

Intrinsic Value
The intrinsic value of one
Visionox Technology Inc
stock under the Base Case scenario is
12.5
CNY.
Compared to the current market price of 9.25 CNY,
Visionox Technology Inc
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Visionox Technology Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Visionox Technology Inc
Balance Sheet Decomposition
Visionox Technology Inc
Current Assets | 12.8B |
Cash & Short-Term Investments | 4.6B |
Receivables | 3.6B |
Other Current Assets | 4.6B |
Non-Current Assets | 28B |
Long-Term Investments | 3.8B |
PP&E | 19.5B |
Intangibles | 2.3B |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
Visionox Technology Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Visionox Technology Inc
Revenue
|
7.7B
CNY
|
Cost of Revenue
|
-8.8B
CNY
|
Gross Profit
|
-1.1B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
-2.8B
CNY
|
Other Expenses
|
-164.3m
CNY
|
Net Income
|
-3B
CNY
|
Profitability Score
Profitability Due Diligence
Visionox Technology Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.

Score
Visionox Technology Inc's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Visionox Technology Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Visionox Technology Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Visionox Technology Inc
According to Wall Street analysts, the average 1-year price target for
Visionox Technology Inc
is 9.59 CNY
with a low forecast of 9.49 CNY and a high forecast of 9.87 CNY.
Dividends
Current shareholder yield for Visionox Technology Inc 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
Visionox Technology Inc
stock under the Base Case scenario is
12.5
CNY.
Compared to the current market price of 9.25 CNY,
Visionox Technology Inc
is
Undervalued by 26%.