
Yunnan Energy New Material Co Ltd
SZSE:002812

Intrinsic Value
The intrinsic value of one
Yunnan Energy New Material Co Ltd
stock under the Base Case scenario is
49.55
CNY.
Compared to the current market price of 31.81 CNY,
Yunnan Energy New Material Co Ltd
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yunnan Energy New Material Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yunnan Energy New Material Co Ltd
Balance Sheet Decomposition
Yunnan Energy New Material Co Ltd
Current Assets | 15B |
Cash & Short-Term Investments | 2.7B |
Receivables | 6.9B |
Other Current Assets | 5.4B |
Non-Current Assets | 33.4B |
Long-Term Investments | 106.3m |
PP&E | 27.9B |
Intangibles | 1.7B |
Other Non-Current Assets | 3.7B |
Free Cash Flow Analysis
Yunnan Energy New Material Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yunnan Energy New Material Co Ltd
Revenue
|
10.4B
CNY
|
Cost of Revenue
|
-8.1B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
1.2B
CNY
|
Other Expenses
|
-334.8m
CNY
|
Net Income
|
816.6m
CNY
|
Profitability Score
Profitability Due Diligence
Yunnan Energy New Material Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Yunnan Energy New Material Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yunnan Energy New Material Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Yunnan Energy New Material Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yunnan Energy New Material Co Ltd
According to Wall Street analysts, the average 1-year price target for
Yunnan Energy New Material Co Ltd
is 37.92 CNY
with a low forecast of 30.3 CNY and a high forecast of 48.2 CNY.
Dividends
Current shareholder yield for Yunnan Energy New Material 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
Yunnan Energy New Material Co Ltd
stock under the Base Case scenario is
49.55
CNY.
Compared to the current market price of 31.81 CNY,
Yunnan Energy New Material Co Ltd
is
Undervalued by 36%.