Rayhoo Motor Dies Co Ltd
SZSE:002997
Intrinsic Value
The intrinsic value of one Rayhoo Motor Dies Co Ltd stock under the Base Case scenario is 60.03 CNY. Compared to the current market price of 46.06 CNY, Rayhoo Motor Dies Co Ltd is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rayhoo Motor Dies Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Rayhoo Motor Dies Co Ltd
Balance Sheet Decomposition
Rayhoo Motor Dies Co Ltd
Current Assets | 3.8B |
Cash & Short-Term Investments | 747.3m |
Receivables | 848.9m |
Other Current Assets | 2.2B |
Non-Current Assets | 1.8B |
Long-Term Investments | 523.2m |
PP&E | 919.9m |
Intangibles | 129.4m |
Other Non-Current Assets | 242.8m |
Free Cash Flow Analysis
Rayhoo Motor Dies Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Rayhoo Motor Dies Co Ltd
Revenue
|
2.1B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
475.3m
CNY
|
Operating Expenses
|
-236.3m
CNY
|
Operating Income
|
239.1m
CNY
|
Other Expenses
|
34.8m
CNY
|
Net Income
|
273.8m
CNY
|
Profitability Score
Profitability Due Diligence
Rayhoo Motor Dies Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Rayhoo Motor Dies Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Rayhoo Motor Dies Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Rayhoo Motor Dies Co Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Rayhoo Motor Dies Co Ltd
According to Wall Street analysts, the average 1-year price target for Rayhoo Motor Dies Co Ltd is 38.58 CNY with a low forecast of 36.89 CNY and a high forecast of 40.43 CNY.
Dividends
Current shareholder yield for Rayhoo Motor Dies 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 Rayhoo Motor Dies Co Ltd stock under the Base Case scenario is 60.03 CNY.
Compared to the current market price of 46.06 CNY, Rayhoo Motor Dies Co Ltd is Undervalued by 23%.