Lepu Medical Technology Beijing Co Ltd
SZSE:300003
Intrinsic Value
The intrinsic value of one Lepu Medical Technology Beijing Co Ltd stock under the Base Case scenario is 15.91 CNY. Compared to the current market price of 10.88 CNY, Lepu Medical Technology Beijing Co Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Lepu Medical Technology Beijing Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Lepu Medical Technology Beijing Co Ltd
Balance Sheet Decomposition
Lepu Medical Technology Beijing Co Ltd
Current Assets | 8.7B |
Cash & Short-Term Investments | 3.8B |
Receivables | 2.3B |
Other Current Assets | 2.7B |
Non-Current Assets | 16.3B |
Long-Term Investments | 2.8B |
PP&E | 5B |
Intangibles | 6.6B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Lepu Medical Technology Beijing Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Lepu Medical Technology Beijing Co Ltd
Revenue
|
6.5B
CNY
|
Cost of Revenue
|
-2.5B
CNY
|
Gross Profit
|
4B
CNY
|
Operating Expenses
|
-3B
CNY
|
Operating Income
|
992.1m
CNY
|
Other Expenses
|
-284.9m
CNY
|
Net Income
|
707.3m
CNY
|
Profitability Score
Profitability Due Diligence
Lepu Medical Technology Beijing Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Lepu Medical Technology Beijing Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Lepu Medical Technology Beijing Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Score
Lepu Medical Technology Beijing Co Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Lepu Medical Technology Beijing Co Ltd
According to Wall Street analysts, the average 1-year price target for Lepu Medical Technology Beijing Co Ltd is 13.86 CNY with a low forecast of 10.5 CNY and a high forecast of 16.8 CNY.
Dividends
Current shareholder yield for Lepu Medical Technology Beijing 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 Lepu Medical Technology Beijing Co Ltd stock under the Base Case scenario is 15.91 CNY.
Compared to the current market price of 10.88 CNY, Lepu Medical Technology Beijing Co Ltd is Undervalued by 32%.