
Shenzhen Kedali Industry Co Ltd
SZSE:002850

Intrinsic Value
The intrinsic value of one
Shenzhen Kedali Industry Co Ltd
stock under the Base Case scenario is
184.01
CNY.
Compared to the current market price of 114.48 CNY,
Shenzhen Kedali Industry Co Ltd
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shenzhen Kedali Industry Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Kedali Industry Co Ltd
Balance Sheet Decomposition
Shenzhen Kedali Industry Co Ltd
Current Assets | 10B |
Cash & Short-Term Investments | 2.7B |
Receivables | 6.4B |
Other Current Assets | 862m |
Non-Current Assets | 8.1B |
Long-Term Investments | 24m |
PP&E | 7.3B |
Intangibles | 401.9m |
Other Non-Current Assets | 289.3m |
Free Cash Flow Analysis
Shenzhen Kedali Industry Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Kedali Industry Co Ltd
Revenue
|
11.3B
CNY
|
Cost of Revenue
|
-8.7B
CNY
|
Gross Profit
|
2.6B
CNY
|
Operating Expenses
|
-817.6m
CNY
|
Operating Income
|
1.8B
CNY
|
Other Expenses
|
-346.1m
CNY
|
Net Income
|
1.4B
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Kedali Industry Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Shenzhen Kedali Industry Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Kedali Industry Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Score
Shenzhen Kedali Industry Co Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Kedali Industry Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shenzhen Kedali Industry Co Ltd
is 136.7 CNY
with a low forecast of 92.95 CNY and a high forecast of 183.75 CNY.
Dividends
Current shareholder yield for Shenzhen Kedali Industry 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
Shenzhen Kedali Industry Co Ltd
stock under the Base Case scenario is
184.01
CNY.
Compared to the current market price of 114.48 CNY,
Shenzhen Kedali Industry Co Ltd
is
Undervalued by 38%.