S

Shanghai Yaoji Technology Co Ltd
SZSE:002605

Watchlist Manager
Shanghai Yaoji Technology Co Ltd
SZSE:002605
Watchlist
Price: 26.28 CNY 1.58%
Market Cap: 10.9B CNY

Intrinsic Value

The intrinsic value of one Shanghai Yaoji Technology Co Ltd stock under the Base Case scenario is 37.03 CNY. Compared to the current market price of 26.28 CNY, Shanghai Yaoji Technology Co Ltd is Undervalued by 29%.

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

Intrinsic Value
37.03 CNY
Undervaluation 29%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation History
Shanghai Yaoji Technology Co Ltd

Shanghai Yaoji Technology Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Shanghai Yaoji 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

Shanghai Yaoji Technology Co Ltd
SZSE:002605
CN
Leisure Products
Market Cap
10.9B CNY
IPO
Aug 5, 2011
CN
Leisure Products
Market Cap
10.9B CNY
IPO
Aug 5, 2011
Price
ÂĄfalse
EPS
ÂĄfalse
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Shanghai Yaoji Technology Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Shanghai Yaoji Technology Co Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Shanghai Yaoji Technology Co Ltd

Current Assets 2B
Cash & Short-Term Investments 819.2m
Receivables 624.5m
Other Current Assets 589m
Non-Current Assets 2.9B
Long-Term Investments 833.4m
PP&E 717m
Intangibles 1.2B
Other Non-Current Assets 123m
Efficiency

Free Cash Flow Analysis
Shanghai Yaoji Technology Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Shanghai Yaoji Technology Co Ltd

Revenue
3.5B CNY
Cost of Revenue
-2.1B CNY
Gross Profit
1.4B CNY
Operating Expenses
-843.1m CNY
Operating Income
572.5m CNY
Other Expenses
-143.6m CNY
Net Income
428.9m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shanghai Yaoji Technology Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
54/100
Profitability
Score

Shanghai Yaoji Technology Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shanghai Yaoji Technology Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
74/100
Solvency
Score

Shanghai Yaoji Technology Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shanghai Yaoji Technology Co Ltd

Wall Street analysts forecast Shanghai Yaoji Technology Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Shanghai Yaoji Technology Co Ltd is 34.26 CNY with a low forecast of 33.93 CNY and a high forecast of 35.27 CNY.

Lowest
Price Target
33.93 CNY
29% Upside
Average
Price Target
34.26 CNY
30% Upside
Highest
Price Target
35.27 CNY
34% Upside
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 Shanghai Yaoji 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 Shanghai Yaoji Technology Co Ltd stock?

The intrinsic value of one Shanghai Yaoji Technology Co Ltd stock under the Base Case scenario is 37.03 CNY.

Is Shanghai Yaoji Technology Co Ltd stock undervalued or overvalued?

Compared to the current market price of 26.28 CNY, Shanghai Yaoji Technology Co Ltd is Undervalued by 29%.

Back to Top