Shenzhen Rapoo Technology Co Ltd
SZSE:002577

Watchlist Manager
Shenzhen Rapoo Technology Co Ltd Logo
Shenzhen Rapoo Technology Co Ltd
SZSE:002577
Watchlist
Price: 19.72 CNY 2.92% Market Closed
Market Cap: 5.6B CNY

Intrinsic Value

The intrinsic value of one Shenzhen Rapoo Technology Co Ltd stock under the Base Case scenario is 6.02 CNY. Compared to the current market price of 19.72 CNY, Shenzhen Rapoo Technology Co Ltd is Overvalued by 69%.

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

Intrinsic Value
6.02 CNY
Overvaluation 69%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Shenzhen Rapoo Technology Co Ltd

Shenzhen Rapoo Technology Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Shenzhen Rapoo Technology Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Shenzhen Rapoo Technology Co Ltd
SZSE:002577
CN
Technology
Market Cap
5.6B CNY
IPO
Apr 28, 2011
CN
Technology
Market Cap
5.6B CNY
IPO
Apr 28, 2011
Price
ÂĄfalse
EPS
ÂĄfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Shenzhen Rapoo Technology Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Shenzhen Rapoo Technology Co Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shenzhen Rapoo Technology Co Ltd

Current Assets 1.2B
Cash & Short-Term Investments 958.7m
Receivables 115.5m
Other Current Assets 89.9m
Non-Current Assets 180.1m
Long-Term Investments 160.5m
PP&E 12.8m
Intangibles 71.8k
Other Non-Current Assets 6.7m
Efficiency

Free Cash Flow Analysis
Shenzhen Rapoo Technology Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Shenzhen Rapoo Technology Co Ltd

Revenue
437.6m CNY
Cost of Revenue
-307.4m CNY
Gross Profit
130.2m CNY
Operating Expenses
-110.6m CNY
Operating Income
19.6m CNY
Other Expenses
17.1m CNY
Net Income
36.8m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shenzhen Rapoo Technology Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
ROIC is Increasing
Positive 1-Year Revenue Growth
48/100
Profitability
Score

Shenzhen Rapoo Technology Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shenzhen Rapoo Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Shenzhen Rapoo Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shenzhen Rapoo Technology Co Ltd

There are no price targets for Shenzhen Rapoo Technology Co Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

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 Shenzhen Rapoo 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Shenzhen Rapoo Technology Co Ltd stock?

The intrinsic value of one Shenzhen Rapoo Technology Co Ltd stock under the Base Case scenario is 6.02 CNY.

Is Shenzhen Rapoo Technology Co Ltd stock undervalued or overvalued?

Compared to the current market price of 19.72 CNY, Shenzhen Rapoo Technology Co Ltd is Overvalued by 69%.

Back to Top