
Beijing Originwater Technology Co Ltd
SZSE:300070

Intrinsic Value
The intrinsic value of one
Beijing Originwater Technology Co Ltd
stock under the Base Case scenario is
10.41
CNY.
Compared to the current market price of 4.84 CNY,
Beijing Originwater Technology Co Ltd
is
Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Originwater Technology Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Originwater Technology Co Ltd
Balance Sheet Decomposition
Beijing Originwater Technology Co Ltd
Current Assets | 25.8B |
Cash & Short-Term Investments | 4.1B |
Receivables | 17.4B |
Other Current Assets | 4.3B |
Non-Current Assets | 53.3B |
Long-Term Investments | 6B |
PP&E | 1.1B |
Intangibles | 21.6B |
Other Non-Current Assets | 24.5B |
Free Cash Flow Analysis
Beijing Originwater Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Originwater Technology Co Ltd
Revenue
|
8.3B
CNY
|
Cost of Revenue
|
-5.9B
CNY
|
Gross Profit
|
2.4B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
771.1m
CNY
|
Other Expenses
|
-447m
CNY
|
Net Income
|
324m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Originwater Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Originwater Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Originwater Technology Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Originwater Technology Co Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Originwater Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Originwater Technology Co Ltd
is 5.92 CNY
with a low forecast of 5.56 CNY and a high forecast of 6.41 CNY.
Dividends
Current shareholder yield for Beijing Originwater Technology 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 Originwater Technology Co Ltd
stock under the Base Case scenario is
10.41
CNY.
Compared to the current market price of 4.84 CNY,
Beijing Originwater Technology Co Ltd
is
Undervalued by 53%.