
Shanghai Bairun Investment Holding Group Co Ltd
SZSE:002568

Intrinsic Value
The intrinsic value of one
Shanghai Bairun Investment Holding Group Co Ltd
stock under the Base Case scenario is
26.2
CNY.
Compared to the current market price of 26.03 CNY,
Shanghai Bairun Investment Holding Group Co Ltd
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shanghai Bairun Investment Holding Group Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shanghai Bairun Investment Holding Group Co Ltd
Balance Sheet Decomposition
Shanghai Bairun Investment Holding Group Co Ltd
Current Assets | 3.4B |
Cash & Short-Term Investments | 2B |
Receivables | 335.4m |
Other Current Assets | 1.1B |
Non-Current Assets | 4.5B |
Long-Term Investments | 29.1m |
PP&E | 3.7B |
Intangibles | 482.6m |
Other Non-Current Assets | 300.5m |
Free Cash Flow Analysis
Shanghai Bairun Investment Holding Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Bairun Investment Holding Group Co Ltd
Revenue
|
3.2B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
956.1m
CNY
|
Other Expenses
|
-237.7m
CNY
|
Net Income
|
718.4m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Bairun Investment Holding Group Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Shanghai Bairun Investment Holding Group Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Bairun Investment Holding Group Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Shanghai Bairun Investment Holding Group Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shanghai Bairun Investment Holding Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shanghai Bairun Investment Holding Group Co Ltd
is 23.94 CNY
with a low forecast of 15.15 CNY and a high forecast of 33.6 CNY.
Dividends
Current shareholder yield for Shanghai Bairun Investment Holding Group 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
Shanghai Bairun Investment Holding Group Co Ltd
stock under the Base Case scenario is
26.2
CNY.
Compared to the current market price of 26.03 CNY,
Shanghai Bairun Investment Holding Group Co Ltd
is
Undervalued by 1%.