S

Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777

Watchlist Manager
Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
Watchlist
Price: 18.12 CNY -0.44% Market Closed
Market Cap: 7.4B CNY

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:

Intrinsic Value
19.62 CNY
Undervaluation 8%
Intrinsic Value
Price
S
Worst Case
Base Case
Best Case

Valuation History
Sichuan Jiuyuan Yinhai Software Co Ltd

Sichuan Jiuyuan Yinhai Software Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Sichuan Jiuyuan Yinhai Software Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Sichuan Jiuyuan Yinhai Software Co Ltd
SZSE:002777
CN
Technology
Market Cap
7.4B CNY
IPO
Dec 31, 2015
CN
Technology
Market Cap
7.4B CNY
IPO
Dec 31, 2015
Price
ÂĄfalse
EPS
ÂĄfalse
Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Sichuan Jiuyuan Yinhai Software Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Sichuan Jiuyuan Yinhai Software Co Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Sichuan Jiuyuan Yinhai Software Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 3-Year Average ROIC
Positive Operating Income
50/100
Profitability
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.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
80/100
Solvency
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

Wall Street analysts forecast Sichuan Jiuyuan Yinhai Software Co Ltd stock price to rise over the next 12 months.

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.

Lowest
Price Target
16.73 CNY
8% Downside
Average
Price Target
21.45 CNY
18% Upside
Highest
Price Target
26.78 CNY
48% 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 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?

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 Sichuan Jiuyuan Yinhai Software Co Ltd stock?

The intrinsic value of one Sichuan Jiuyuan Yinhai Software Co Ltd stock under the Base Case scenario is 19.62 CNY.

Is Sichuan Jiuyuan Yinhai Software Co Ltd stock undervalued or overvalued?

Compared to the current market price of 18.12 CNY, Sichuan Jiuyuan Yinhai Software Co Ltd is Undervalued by 8%.

Back to Top