
Hangzhou Hikvision Digital Technology Co Ltd
SZSE:002415

Intrinsic Value
The intrinsic value of one
Hangzhou Hikvision Digital Technology Co Ltd
stock under the Base Case scenario is
43.48
CNY.
Compared to the current market price of 28.88 CNY,
Hangzhou Hikvision Digital Technology Co Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hangzhou Hikvision Digital Technology Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Hangzhou Hikvision Digital Technology Co Ltd
Balance Sheet Decomposition
Hangzhou Hikvision Digital Technology Co Ltd
Current Assets | 96B |
Cash & Short-Term Investments | 28.3B |
Receivables | 44.8B |
Other Current Assets | 22.9B |
Non-Current Assets | 28.1B |
Long-Term Investments | 1.6B |
PP&E | 17.9B |
Intangibles | 2.1B |
Other Non-Current Assets | 6.5B |
Free Cash Flow Analysis
Hangzhou Hikvision Digital Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hangzhou Hikvision Digital Technology Co Ltd
Revenue
|
93.1B
CNY
|
Cost of Revenue
|
-52.4B
CNY
|
Gross Profit
|
40.6B
CNY
|
Operating Expenses
|
-25.4B
CNY
|
Operating Income
|
15.2B
CNY
|
Other Expenses
|
-1.9B
CNY
|
Net Income
|
13.4B
CNY
|
Profitability Score
Profitability Due Diligence
Hangzhou Hikvision Digital Technology Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Hangzhou Hikvision Digital Technology Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hangzhou Hikvision Digital Technology Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Hangzhou Hikvision Digital Technology Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hangzhou Hikvision Digital Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hangzhou Hikvision Digital Technology Co Ltd
is 37.16 CNY
with a low forecast of 29.29 CNY and a high forecast of 48.65 CNY.
Dividends
Current shareholder yield for Hangzhou Hikvision Digital Technology 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
Hangzhou Hikvision Digital Technology Co Ltd
stock under the Base Case scenario is
43.48
CNY.
Compared to the current market price of 28.88 CNY,
Hangzhou Hikvision Digital Technology Co Ltd
is
Undervalued by 34%.