
Beijing Lirr High-temperature Materials Co Ltd
SZSE:002392

Intrinsic Value
The intrinsic value of one
Beijing Lirr High-temperature Materials Co Ltd
stock under the Base Case scenario is
6.83
CNY.
Compared to the current market price of 5.41 CNY,
Beijing Lirr High-temperature Materials Co Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Lirr High-temperature Materials Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Lirr High-temperature Materials Co Ltd
Balance Sheet Decomposition
Beijing Lirr High-temperature Materials Co Ltd
Current Assets | 7.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 4.4B |
Other Current Assets | 1.7B |
Non-Current Assets | 2B |
Long-Term Investments | 261.7m |
PP&E | 1.1B |
Intangibles | 529.5m |
Other Non-Current Assets | 156.6m |
Free Cash Flow Analysis
Beijing Lirr High-temperature Materials Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Lirr High-temperature Materials Co Ltd
Revenue
|
6.5B
CNY
|
Cost of Revenue
|
-5.7B
CNY
|
Gross Profit
|
881.8m
CNY
|
Operating Expenses
|
-396m
CNY
|
Operating Income
|
485.8m
CNY
|
Other Expenses
|
-83.4m
CNY
|
Net Income
|
402.4m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Lirr High-temperature Materials Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Lirr High-temperature Materials Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Lirr High-temperature Materials Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Lirr High-temperature Materials Co Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Lirr High-temperature Materials Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Lirr High-temperature Materials Co Ltd
is 3.78 CNY
with a low forecast of 3.75 CNY and a high forecast of 3.9 CNY.
Dividends
Current shareholder yield for Beijing Lirr High-temperature Materials 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
Beijing Lirr High-temperature Materials Co Ltd
stock under the Base Case scenario is
6.83
CNY.
Compared to the current market price of 5.41 CNY,
Beijing Lirr High-temperature Materials Co Ltd
is
Undervalued by 21%.