Aerospace CH UAV Co Ltd
SZSE:002389
Intrinsic Value
The intrinsic value of one Aerospace CH UAV Co Ltd stock under the Base Case scenario is 14.88 CNY. Compared to the current market price of 20.01 CNY, Aerospace CH UAV Co Ltd is Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aerospace CH UAV Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Aerospace CH UAV Co Ltd
Balance Sheet Decomposition
Aerospace CH UAV Co Ltd
Current Assets | 5.8B |
Cash & Short-Term Investments | 1.3B |
Receivables | 3B |
Other Current Assets | 1.5B |
Non-Current Assets | 4.3B |
Long-Term Investments | 213.7m |
PP&E | 1.9B |
Intangibles | 2.1B |
Other Non-Current Assets | 78.7m |
Free Cash Flow Analysis
Aerospace CH UAV Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Aerospace CH UAV Co Ltd
Revenue
|
2.4B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
573.4m
CNY
|
Operating Expenses
|
-507.3m
CNY
|
Operating Income
|
66.1m
CNY
|
Other Expenses
|
-48.3m
CNY
|
Net Income
|
17.8m
CNY
|
Profitability Score
Profitability Due Diligence
Aerospace CH UAV Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Score
Aerospace CH UAV Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Aerospace CH UAV Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Aerospace CH UAV Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Aerospace CH UAV Co Ltd
According to Wall Street analysts, the average 1-year price target for Aerospace CH UAV Co Ltd is 16.52 CNY with a low forecast of 16.36 CNY and a high forecast of 17.01 CNY.
Dividends
Current shareholder yield for Aerospace CH UAV 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 Aerospace CH UAV Co Ltd stock under the Base Case scenario is 14.88 CNY.
Compared to the current market price of 20.01 CNY, Aerospace CH UAV Co Ltd is Overvalued by 26%.