Beijing Ultrapower Software Co Ltd
SZSE:300002
Intrinsic Value
The intrinsic value of one Beijing Ultrapower Software Co Ltd stock under the Base Case scenario is 16.21 CNY. Compared to the current market price of 13.72 CNY, Beijing Ultrapower Software Co Ltd is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Beijing Ultrapower Software Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Beijing Ultrapower Software Co Ltd
Balance Sheet Decomposition
Beijing Ultrapower Software Co Ltd
Current Assets | 4.8B |
Cash & Short-Term Investments | 2.4B |
Receivables | 708m |
Other Current Assets | 1.7B |
Non-Current Assets | 3B |
Long-Term Investments | 596.6m |
PP&E | 352.5m |
Intangibles | 1.7B |
Other Non-Current Assets | 408.4m |
Free Cash Flow Analysis
Beijing Ultrapower Software Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Ultrapower Software Co Ltd
Revenue
|
6.4B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
4B
CNY
|
Operating Expenses
|
-2.4B
CNY
|
Operating Income
|
1.5B
CNY
|
Other Expenses
|
-113.4m
CNY
|
Net Income
|
1.4B
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Ultrapower Software Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Score
Beijing Ultrapower Software Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Ultrapower Software Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Beijing Ultrapower Software 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
Beijing Ultrapower Software Co Ltd
According to Wall Street analysts, the average 1-year price target for Beijing Ultrapower Software Co Ltd is 18 CNY with a low forecast of 15.71 CNY and a high forecast of 21.42 CNY.
Dividends
Current shareholder yield for Beijing Ultrapower Software 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 Beijing Ultrapower Software Co Ltd stock under the Base Case scenario is 16.21 CNY.
Compared to the current market price of 13.72 CNY, Beijing Ultrapower Software Co Ltd is Undervalued by 15%.