Limin Group Co Ltd
SZSE:002734
Intrinsic Value
The intrinsic value of one Limin Group Co Ltd stock under the Base Case scenario is 14.71 CNY. Compared to the current market price of 11.66 CNY, Limin Group Co Ltd is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Limin Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Limin Group Co Ltd
Balance Sheet Decomposition
Limin Group Co Ltd
Current Assets | 2.5B |
Cash & Short-Term Investments | 775.3m |
Receivables | 920.8m |
Other Current Assets | 792.9m |
Non-Current Assets | 4.3B |
Long-Term Investments | 335.8m |
PP&E | 3.3B |
Intangibles | 527.4m |
Other Non-Current Assets | 119.1m |
Free Cash Flow Analysis
Limin Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Limin Group Co Ltd
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-3.5B
CNY
|
Gross Profit
|
696m
CNY
|
Operating Expenses
|
-535.3m
CNY
|
Operating Income
|
160.7m
CNY
|
Other Expenses
|
-69.5m
CNY
|
Net Income
|
91.3m
CNY
|
Profitability Score
Profitability Due Diligence
Limin Group Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Limin Group Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Limin Group Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Limin Group Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Limin Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Limin Group Co Ltd is 10 CNY with a low forecast of 9.9 CNY and a high forecast of 10.29 CNY.
Dividends
Current shareholder yield for Limin 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 Limin Group Co Ltd stock under the Base Case scenario is 14.71 CNY.
Compared to the current market price of 11.66 CNY, Limin Group Co Ltd is Undervalued by 21%.