Rainbow Digital Commercial Co Ltd
SZSE:002419

Watchlist Manager
Rainbow Digital Commercial Co Ltd Logo
Rainbow Digital Commercial Co Ltd
SZSE:002419
Watchlist
Price: 5.11 CNY -2.85% Market Closed
Market Cap: 6B CNY
Have any thoughts about
Rainbow Digital Commercial Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Rainbow Digital Commercial Co Ltd stock under the Base Case scenario is 8.29 CNY. Compared to the current market price of 5.11 CNY, Rainbow Digital Commercial Co Ltd is Undervalued by 38%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
8.29 CNY
Undervaluation 38%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rainbow Digital Commercial Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Rainbow Digital Commercial Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Rainbow Digital Commercial Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Rainbow Digital Commercial Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Rainbow Digital Commercial Co Ltd

Provide an overview of the primary business activities
of Rainbow Digital Commercial Co Ltd.

What unique competitive advantages
does Rainbow Digital Commercial Co Ltd hold over its rivals?

What risks and challenges
does Rainbow Digital Commercial Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rainbow Digital Commercial Co Ltd.

Provide P/S
for Rainbow Digital Commercial Co Ltd.

Provide P/E
for Rainbow Digital Commercial Co Ltd.

Provide P/OCF
for Rainbow Digital Commercial Co Ltd.

Provide P/FCFE
for Rainbow Digital Commercial Co Ltd.

Provide P/B
for Rainbow Digital Commercial Co Ltd.

Provide EV/S
for Rainbow Digital Commercial Co Ltd.

Provide EV/GP
for Rainbow Digital Commercial Co Ltd.

Provide EV/EBITDA
for Rainbow Digital Commercial Co Ltd.

Provide EV/EBIT
for Rainbow Digital Commercial Co Ltd.

Provide EV/OCF
for Rainbow Digital Commercial Co Ltd.

Provide EV/FCFF
for Rainbow Digital Commercial Co Ltd.

Provide EV/IC
for Rainbow Digital Commercial Co Ltd.

Show me price targets
for Rainbow Digital Commercial Co Ltd made by professional analysts.

What are the Revenue projections
for Rainbow Digital Commercial Co Ltd?

How accurate were the past Revenue estimates
for Rainbow Digital Commercial Co Ltd?

What are the Net Income projections
for Rainbow Digital Commercial Co Ltd?

How accurate were the past Net Income estimates
for Rainbow Digital Commercial Co Ltd?

What are the EPS projections
for Rainbow Digital Commercial Co Ltd?

How accurate were the past EPS estimates
for Rainbow Digital Commercial Co Ltd?

What are the EBIT projections
for Rainbow Digital Commercial Co Ltd?

How accurate were the past EBIT estimates
for Rainbow Digital Commercial Co Ltd?

Compare the revenue forecasts
for Rainbow Digital Commercial Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rainbow Digital Commercial Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rainbow Digital Commercial Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rainbow Digital Commercial Co Ltd compared to its peers.

Compare the P/E ratios
of Rainbow Digital Commercial Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Rainbow Digital Commercial Co Ltd with its peers.

Analyze the financial leverage
of Rainbow Digital Commercial Co Ltd compared to its main competitors.

Show all profitability ratios
for Rainbow Digital Commercial Co Ltd.

Provide ROE
for Rainbow Digital Commercial Co Ltd.

Provide ROA
for Rainbow Digital Commercial Co Ltd.

Provide ROIC
for Rainbow Digital Commercial Co Ltd.

Provide ROCE
for Rainbow Digital Commercial Co Ltd.

Provide Gross Margin
for Rainbow Digital Commercial Co Ltd.

Provide Operating Margin
for Rainbow Digital Commercial Co Ltd.

Provide Net Margin
for Rainbow Digital Commercial Co Ltd.

Provide FCF Margin
for Rainbow Digital Commercial Co Ltd.

Show all solvency ratios
for Rainbow Digital Commercial Co Ltd.

Provide D/E Ratio
for Rainbow Digital Commercial Co Ltd.

Provide D/A Ratio
for Rainbow Digital Commercial Co Ltd.

Provide Interest Coverage Ratio
for Rainbow Digital Commercial Co Ltd.

Provide Altman Z-Score Ratio
for Rainbow Digital Commercial Co Ltd.

Provide Quick Ratio
for Rainbow Digital Commercial Co Ltd.

Provide Current Ratio
for Rainbow Digital Commercial Co Ltd.

Provide Cash Ratio
for Rainbow Digital Commercial Co Ltd.

What is the historical Revenue growth
over the last 5 years for Rainbow Digital Commercial Co Ltd?

What is the historical Net Income growth
over the last 5 years for Rainbow Digital Commercial Co Ltd?

What is the current Free Cash Flow
of Rainbow Digital Commercial Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rainbow Digital Commercial Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rainbow Digital Commercial Co Ltd

Current Assets 5.6B
Cash & Short-Term Investments 4.3B
Receivables 317.2m
Other Current Assets 937m
Non-Current Assets 21.4B
Long-Term Investments 3.9B
PP&E 13.9B
Intangibles 849.7m
Other Non-Current Assets 2.7B
Current Liabilities 10.8B
Accounts Payable 1.9B
Accrued Liabilities 800.5m
Short-Term Debt 390.2m
Other Current Liabilities 7.7B
Non-Current Liabilities 12B
Long-Term Debt 10.4B
Other Non-Current Liabilities 1.7B
Efficiency

Earnings Waterfall
Rainbow Digital Commercial Co Ltd

Revenue
11.9B CNY
Cost of Revenue
-7.5B CNY
Gross Profit
4.4B CNY
Operating Expenses
-4.2B CNY
Operating Income
169.3m CNY
Other Expenses
-48.9m CNY
Net Income
120.4m CNY

Free Cash Flow Analysis
Rainbow Digital Commercial Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Rainbow Digital Commercial Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Revenue Growth Forecast
Negative 3-Years Revenue Growth
47/100
Profitability
Score

Rainbow Digital Commercial Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Rainbow Digital Commercial Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
High D/E
Short-Term Solvency
33/100
Solvency
Score

Rainbow Digital Commercial Co Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Rainbow Digital Commercial Co Ltd

Wall Street analysts forecast Rainbow Digital Commercial Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Rainbow Digital Commercial Co Ltd is 7.65 CNY with a low forecast of 7.58 CNY and a high forecast of 7.88 CNY.

Lowest
Price Target
7.58 CNY
48% Upside
Average
Price Target
7.65 CNY
50% Upside
Highest
Price Target
7.88 CNY
54% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Rainbow Digital Commercial Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Rainbow Digital Commercial 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Rainbow Digital Commercial Co Ltd Logo
Rainbow Digital Commercial Co Ltd

Country

China

Industry

Retail

Market Cap

6B CNY

Dividend Yield

3.13%

Description

Rainbow Digital Commercial Co., Ltd. engages in the operation of department stores, shopping malls, supermarkets, and convenience stores. The company is headquartered in Shenzhen, Guangdong and currently employs 17,319 full-time employees. The company went IPO on 2010-06-01. The firm operates two segments. The Retail segment is involved in the operation of department stores, supermarkets, shopping centers and convenience stores. The segment sells clothing, food, cosmetics and other products through both online and offline channels. The Real Estate segment operates the development and sales of different types of properties, including high-end apartments, shopping malls and commercial office buildings. The firm operates its businesses in many locations in China, including Guangdong, Fujian, Jiangxi, Beijing and Chengdu.

Contact

GUANGDONG
Shenzhen
17-20 F, 9-14 F, Rainbow Building, No.3019 (Shenzhen Bay Section), Center Road, Nanshan District
+8675523651888
www.rainbow.cn

IPO

2010-06-01

Employees

17 319

Officers

GM & Director
Mr. Guojun Huang
Deputy GM, Chief Accountant & Board Secretary
Mr. Zhuo Chen
Deputy GM & General Counsel
Mr. Xiaohua Wu
Deputy General Manager
Ms. Man Zheng

See Also

Discover More
What is the Intrinsic Value of one Rainbow Digital Commercial Co Ltd stock?

The intrinsic value of one Rainbow Digital Commercial Co Ltd stock under the Base Case scenario is 8.29 CNY.

Is Rainbow Digital Commercial Co Ltd stock undervalued or overvalued?

Compared to the current market price of 5.11 CNY, Rainbow Digital Commercial Co Ltd is Undervalued by 38%.

Back to Top