Shanghai Yaoji Technology Co Ltd
SZSE:002605
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:
Valuation History
Shanghai Yaoji Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shanghai Yaoji Technology Co Ltd
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 |
Free Cash Flow Analysis
Shanghai Yaoji Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
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
|
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.
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.
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
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.
Dividends
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?
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%.