
Chengdu Galaxy Magnets Co Ltd
SZSE:300127

Intrinsic Value
The intrinsic value of one
Chengdu Galaxy Magnets Co Ltd
stock under the Base Case scenario is
12.42
CNY.
Compared to the current market price of 23.44 CNY,
Chengdu Galaxy Magnets Co Ltd
is
Overvalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chengdu Galaxy Magnets Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Chengdu Galaxy Magnets Co Ltd
Balance Sheet Decomposition
Chengdu Galaxy Magnets Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 560.6m |
Receivables | 382.2m |
Other Current Assets | 300.1m |
Non-Current Assets | 338.6m |
PP&E | 316m |
Intangibles | 16.8m |
Other Non-Current Assets | 5.7m |
Free Cash Flow Analysis
Chengdu Galaxy Magnets Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Chengdu Galaxy Magnets Co Ltd
Revenue
|
784.1m
CNY
|
Cost of Revenue
|
-549.6m
CNY
|
Gross Profit
|
234.5m
CNY
|
Operating Expenses
|
-105.9m
CNY
|
Operating Income
|
128.5m
CNY
|
Other Expenses
|
352.2k
CNY
|
Net Income
|
128.9m
CNY
|
Profitability Score
Profitability Due Diligence
Chengdu Galaxy Magnets Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Chengdu Galaxy Magnets Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chengdu Galaxy Magnets Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Chengdu Galaxy Magnets Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Chengdu Galaxy Magnets Co Ltd
According to Wall Street analysts, the average 1-year price target for
Chengdu Galaxy Magnets Co Ltd
is 13.77 CNY
with a low forecast of 13.64 CNY and a high forecast of 14.18 CNY.
Dividends
Current shareholder yield for Chengdu Galaxy Magnets 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
Chengdu Galaxy Magnets Co Ltd
stock under the Base Case scenario is
12.42
CNY.
Compared to the current market price of 23.44 CNY,
Chengdu Galaxy Magnets Co Ltd
is
Overvalued by 47%.