
Beijing SuperMap Software Co Ltd
SZSE:300036

Intrinsic Value
The intrinsic value of one
Beijing SuperMap Software Co Ltd
stock under the Base Case scenario is
19.23
CNY.
Compared to the current market price of 16.18 CNY,
Beijing SuperMap Software Co Ltd
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing SuperMap Software Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beijing SuperMap Software Co Ltd
Balance Sheet Decomposition
Beijing SuperMap Software Co Ltd
Current Assets | 2.7B |
Cash & Short-Term Investments | 1.1B |
Receivables | 1.1B |
Other Current Assets | 533.7m |
Non-Current Assets | 1.5B |
Long-Term Investments | 268.9m |
PP&E | 276.1m |
Intangibles | 815.5m |
Other Non-Current Assets | 92.9m |
Free Cash Flow Analysis
Beijing SuperMap Software Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing SuperMap Software Co Ltd
Revenue
|
1.7B
CNY
|
Cost of Revenue
|
-613.8m
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-1B
CNY
|
Operating Income
|
12.6m
CNY
|
Other Expenses
|
30.4m
CNY
|
Net Income
|
43m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing SuperMap Software Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Beijing SuperMap Software Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing SuperMap Software Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Beijing SuperMap Software Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing SuperMap Software Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing SuperMap Software Co Ltd
is 20.71 CNY
with a low forecast of 20.5 CNY and a high forecast of 21.32 CNY.
Dividends
Current shareholder yield for Beijing SuperMap 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 SuperMap Software Co Ltd
stock under the Base Case scenario is
19.23
CNY.
Compared to the current market price of 16.18 CNY,
Beijing SuperMap Software Co Ltd
is
Undervalued by 16%.