
Beyondsoft Corp
SZSE:002649

Intrinsic Value
The intrinsic value of one
Beyondsoft Corp
stock under the Base Case scenario is
17.2
CNY.
Compared to the current market price of 11.65 CNY,
Beyondsoft Corp
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beyondsoft Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Beyondsoft Corp
Balance Sheet Decomposition
Beyondsoft Corp
Current Assets | 4.3B |
Cash & Short-Term Investments | 1.9B |
Receivables | 2.2B |
Other Current Assets | 190.8m |
Non-Current Assets | 1.5B |
Long-Term Investments | 348.1m |
PP&E | 394m |
Intangibles | 628.5m |
Other Non-Current Assets | 105.6m |
Free Cash Flow Analysis
Beyondsoft Corp
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beyondsoft Corp
Revenue
|
6.8B
CNY
|
Cost of Revenue
|
-5.2B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
-1.4B
CNY
|
Operating Income
|
189.5m
CNY
|
Other Expenses
|
-17.9m
CNY
|
Net Income
|
171.6m
CNY
|
Profitability Score
Profitability Due Diligence
Beyondsoft Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Beyondsoft Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beyondsoft Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Beyondsoft Corp's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beyondsoft Corp
According to Wall Street analysts, the average 1-year price target for
Beyondsoft Corp
is 11.17 CNY
with a low forecast of 11.06 CNY and a high forecast of 11.5 CNY.
Dividends
Current shareholder yield for Beyondsoft Corp 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
Beyondsoft Corp
stock under the Base Case scenario is
17.2
CNY.
Compared to the current market price of 11.65 CNY,
Beyondsoft Corp
is
Undervalued by 32%.