
Shenzhen H&T Intelligent Control Co Ltd
SZSE:002402

Intrinsic Value
The intrinsic value of one
Shenzhen H&T Intelligent Control Co Ltd
stock under the Base Case scenario is
28.4
CNY.
Compared to the current market price of 19.13 CNY,
Shenzhen H&T Intelligent Control Co Ltd
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shenzhen H&T Intelligent Control Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shenzhen H&T Intelligent Control Co Ltd
Balance Sheet Decomposition
Shenzhen H&T Intelligent Control Co Ltd
Current Assets | 7.3B |
Cash & Short-Term Investments | 1.2B |
Receivables | 3.5B |
Other Current Assets | 2.6B |
Non-Current Assets | 4.4B |
Long-Term Investments | 883.5m |
PP&E | 2.4B |
Intangibles | 949.7m |
Other Non-Current Assets | 221.6m |
Free Cash Flow Analysis
Shenzhen H&T Intelligent Control Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen H&T Intelligent Control Co Ltd
Revenue
|
9.1B
CNY
|
Cost of Revenue
|
-7.4B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
397.6m
CNY
|
Other Expenses
|
-45.2m
CNY
|
Net Income
|
352.5m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen H&T Intelligent Control Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Shenzhen H&T Intelligent Control Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen H&T Intelligent Control Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Shenzhen H&T Intelligent Control Co Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen H&T Intelligent Control Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen H&T Intelligent Control Co Ltd
is 15.05 CNY
with a low forecast of 12.12 CNY and a high forecast of 18.38 CNY.
Dividends
Current shareholder yield for Shenzhen H&T Intelligent Control 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
Shenzhen H&T Intelligent Control Co Ltd
stock under the Base Case scenario is
28.4
CNY.
Compared to the current market price of 19.13 CNY,
Shenzhen H&T Intelligent Control Co Ltd
is
Undervalued by 33%.