Northking Information Technology Co Ltd
SZSE:002987
Intrinsic Value
The intrinsic value of one Northking Information Technology Co Ltd stock under the Base Case scenario is 16.25 CNY. Compared to the current market price of 19.75 CNY, Northking Information Technology Co Ltd is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Northking Information Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Northking Information Technology Co Ltd
Balance Sheet Decomposition
Northking Information Technology Co Ltd
Current Assets | 2.9B |
Cash & Short-Term Investments | 1.1B |
Receivables | 1.7B |
Other Current Assets | 61.5m |
Non-Current Assets | 456.8m |
PP&E | 94.7m |
Intangibles | 333.3m |
Other Non-Current Assets | 28.7m |
Free Cash Flow Analysis
Northking Information Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Northking Information Technology Co Ltd
Revenue
|
4.6B
CNY
|
Cost of Revenue
|
-3.6B
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-730.6m
CNY
|
Operating Income
|
304.1m
CNY
|
Other Expenses
|
7.5m
CNY
|
Net Income
|
311.6m
CNY
|
Profitability Score
Profitability Due Diligence
Northking Information Technology Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Northking Information Technology Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Northking Information Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Northking Information 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
Northking Information Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Northking Information Technology Co Ltd is 20.38 CNY with a low forecast of 17.63 CNY and a high forecast of 23.63 CNY.
Dividends
Current shareholder yield for Northking Information 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 Northking Information Technology Co Ltd stock under the Base Case scenario is 16.25 CNY.
Compared to the current market price of 19.75 CNY, Northking Information Technology Co Ltd is Overvalued by 18%.