Aier Eye Hospital Group Co Ltd
SZSE:300015
Intrinsic Value
The intrinsic value of one Aier Eye Hospital Group Co Ltd stock under the Base Case scenario is 16.03 CNY. Compared to the current market price of 13.37 CNY, Aier Eye Hospital Group Co Ltd is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aier Eye Hospital Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Aier Eye Hospital Group Co Ltd
Balance Sheet Decomposition
Aier Eye Hospital Group Co Ltd
Current Assets | 9.6B |
Cash & Short-Term Investments | 6.1B |
Receivables | 2.4B |
Other Current Assets | 1.1B |
Non-Current Assets | 22.1B |
Long-Term Investments | 1.5B |
PP&E | 9.9B |
Intangibles | 8.6B |
Other Non-Current Assets | 2.1B |
Free Cash Flow Analysis
Aier Eye Hospital Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Aier Eye Hospital Group Co Ltd
Revenue
|
20.6B
CNY
|
Cost of Revenue
|
-10.3B
CNY
|
Gross Profit
|
10.3B
CNY
|
Operating Expenses
|
-5.5B
CNY
|
Operating Income
|
4.8B
CNY
|
Other Expenses
|
-1.2B
CNY
|
Net Income
|
3.6B
CNY
|
Profitability Score
Profitability Due Diligence
Aier Eye Hospital Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Aier Eye Hospital Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Aier Eye Hospital Group Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Aier Eye Hospital Group Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Aier Eye Hospital Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Aier Eye Hospital Group Co Ltd is 14.84 CNY with a low forecast of 7.07 CNY and a high forecast of 21.67 CNY.
Dividends
Current shareholder yield for Aier Eye Hospital Group 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 Aier Eye Hospital Group Co Ltd stock under the Base Case scenario is 16.03 CNY.
Compared to the current market price of 13.37 CNY, Aier Eye Hospital Group Co Ltd is Undervalued by 17%.