Shenzhen Sinovatio Technology Co Ltd
SZSE:002912
Intrinsic Value
The intrinsic value of one Shenzhen Sinovatio Technology Co Ltd stock under the Base Case scenario is 19.73 CNY. Compared to the current market price of 24.32 CNY, Shenzhen Sinovatio Technology Co Ltd is Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shenzhen Sinovatio Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Sinovatio Technology Co Ltd
Balance Sheet Decomposition
Shenzhen Sinovatio Technology Co Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 1.1B |
Receivables | 261.6m |
Other Current Assets | 211.1m |
Non-Current Assets | 426.6m |
Long-Term Investments | 101.6m |
PP&E | 179.9m |
Intangibles | 25.9m |
Other Non-Current Assets | 119.2m |
Free Cash Flow Analysis
Shenzhen Sinovatio Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Sinovatio Technology Co Ltd
Revenue
|
658.5m
CNY
|
Cost of Revenue
|
-176.7m
CNY
|
Gross Profit
|
481.8m
CNY
|
Operating Expenses
|
-470m
CNY
|
Operating Income
|
11.8m
CNY
|
Other Expenses
|
48.1m
CNY
|
Net Income
|
59.9m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Sinovatio Technology Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Shenzhen Sinovatio Technology Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Sinovatio Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Shenzhen Sinovatio Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Sinovatio Technology Co Ltd
Dividends
Current shareholder yield for Shenzhen Sinovatio Technology 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 Sinovatio Technology Co Ltd stock under the Base Case scenario is 19.73 CNY.
Compared to the current market price of 24.32 CNY, Shenzhen Sinovatio Technology Co Ltd is Overvalued by 19%.