Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Intrinsic Value
The intrinsic value of one Sichuan Jiuyuan Yinhai Software Co Ltd stock under the Base Case scenario is 19.62 CNY. Compared to the current market price of 18.12 CNY, Sichuan Jiuyuan Yinhai Software Co Ltd is Undervalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sichuan Jiuyuan Yinhai Software Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sichuan Jiuyuan Yinhai Software Co Ltd
Balance Sheet Decomposition
Sichuan Jiuyuan Yinhai Software Co Ltd
Current Assets | 2.1B |
Cash & Short-Term Investments | 1B |
Receivables | 698.2m |
Other Current Assets | 371.2m |
Non-Current Assets | 608.5m |
Long-Term Investments | 46.5m |
PP&E | 140.2m |
Intangibles | 370.1m |
Other Non-Current Assets | 51.8m |
Free Cash Flow Analysis
Sichuan Jiuyuan Yinhai Software Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Sichuan Jiuyuan Yinhai Software Co Ltd
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-692.6m
CNY
|
Gross Profit
|
519m
CNY
|
Operating Expenses
|
-449.4m
CNY
|
Operating Income
|
69.6m
CNY
|
Other Expenses
|
2.9m
CNY
|
Net Income
|
72.5m
CNY
|
Profitability Score
Profitability Due Diligence
Sichuan Jiuyuan Yinhai Software Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Sichuan Jiuyuan Yinhai Software Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sichuan Jiuyuan Yinhai Software Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Sichuan Jiuyuan Yinhai Software Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sichuan Jiuyuan Yinhai Software Co Ltd
According to Wall Street analysts, the average 1-year price target for Sichuan Jiuyuan Yinhai Software Co Ltd is 21.45 CNY with a low forecast of 16.73 CNY and a high forecast of 26.78 CNY.
Dividends
Current shareholder yield for Sichuan Jiuyuan Yinhai Software 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 Sichuan Jiuyuan Yinhai Software Co Ltd stock under the Base Case scenario is 19.62 CNY.
Compared to the current market price of 18.12 CNY, Sichuan Jiuyuan Yinhai Software Co Ltd is Undervalued by 8%.