
Hithink RoyalFlush Information Network Co Ltd
SZSE:300033

Intrinsic Value
The intrinsic value of one
Hithink RoyalFlush Information Network Co Ltd
stock under the Base Case scenario is
110.92
CNY.
Compared to the current market price of 294.74 CNY,
Hithink RoyalFlush Information Network Co Ltd
is
Overvalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hithink RoyalFlush Information Network Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Hithink RoyalFlush Information Network Co Ltd
Balance Sheet Decomposition
Hithink RoyalFlush Information Network Co Ltd
Current Assets | 7.7B |
Cash & Short-Term Investments | 7.6B |
Receivables | 96m |
Other Current Assets | 4.4m |
Non-Current Assets | 1.6B |
Long-Term Investments | 10.2m |
PP&E | 1.2B |
Intangibles | 337.1m |
Other Non-Current Assets | 904.9k |
Free Cash Flow Analysis
Hithink RoyalFlush Information Network Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hithink RoyalFlush Information Network Co Ltd
Revenue
|
3.5B
CNY
|
Cost of Revenue
|
-501.8m
CNY
|
Gross Profit
|
3B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
1.2B
CNY
|
Other Expenses
|
25.5m
CNY
|
Net Income
|
1.2B
CNY
|
Profitability Score
Profitability Due Diligence
Hithink RoyalFlush Information Network Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Score
Hithink RoyalFlush Information Network Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hithink RoyalFlush Information Network Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Hithink RoyalFlush Information Network Co Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hithink RoyalFlush Information Network Co Ltd
According to Wall Street analysts, the average 1-year price target for
Hithink RoyalFlush Information Network Co Ltd
is 303.4 CNY
with a low forecast of 89.89 CNY and a high forecast of 446.49 CNY.
Dividends
Current shareholder yield for Hithink RoyalFlush Information Network 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
Hithink RoyalFlush Information Network Co Ltd
stock under the Base Case scenario is
110.92
CNY.
Compared to the current market price of 294.74 CNY,
Hithink RoyalFlush Information Network Co Ltd
is
Overvalued by 62%.