Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
SZSE:300092
Intrinsic Value
The intrinsic value of one Sichuan Kexin Mechanical and Electrical Equipment Co Ltd stock under the Base Case scenario is hidden CNY. Compared to the current market price of 12.7 CNY, Sichuan Kexin Mechanical and Electrical Equipment Co Ltd is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
Balance Sheet Decomposition
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
Current Assets | 1.9B |
Cash & Short-Term Investments | 606.6m |
Receivables | 780m |
Other Current Assets | 478.6m |
Non-Current Assets | 388.8m |
Long-Term Investments | 3.9m |
PP&E | 238m |
Intangibles | 29.9m |
Other Non-Current Assets | 116.9m |
Free Cash Flow Analysis
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
Revenue
|
1.4B
CNY
|
Cost of Revenue
|
-1B
CNY
|
Gross Profit
|
364m
CNY
|
Operating Expenses
|
-168.6m
CNY
|
Operating Income
|
195.5m
CNY
|
Other Expenses
|
-25.1m
CNY
|
Net Income
|
170.4m
CNY
|
Profitability Score
Profitability Due Diligence
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sichuan Kexin Mechanical and Electrical Equipment Co Ltd
According to Wall Street analysts, the average 1-year price target for Sichuan Kexin Mechanical and Electrical Equipment Co Ltd is 16.63 CNY with a low forecast of 16.46 CNY and a high forecast of 17.12 CNY.
Dividends
Current shareholder yield for Sichuan Kexin Mechanical and Electrical Equipment Co Ltd is hidden .
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 Sichuan Kexin Mechanical and Electrical Equipment Co Ltd stock under the Base Case scenario is hidden CNY.
Compared to the current market price of 12.7 CNY, Sichuan Kexin Mechanical and Electrical Equipment Co Ltd is hidden .