
Sinocare Inc
SZSE:300298

Intrinsic Value
The intrinsic value of one
Sinocare Inc
stock under the Base Case scenario is
33.89
CNY.
Compared to the current market price of 24.12 CNY,
Sinocare Inc
is
Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sinocare Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Sinocare Inc
Balance Sheet Decomposition
Sinocare Inc
Current Assets | 2.2B |
Cash & Short-Term Investments | 845.4m |
Receivables | 579.7m |
Other Current Assets | 785.9m |
Non-Current Assets | 3.7B |
Long-Term Investments | 345.4m |
PP&E | 1.8B |
Intangibles | 1.4B |
Other Non-Current Assets | 154.3m |
Free Cash Flow Analysis
Sinocare Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Sinocare Inc
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-2B
CNY
|
Operating Income
|
303.8m
CNY
|
Other Expenses
|
-82.1m
CNY
|
Net Income
|
221.7m
CNY
|
Profitability Score
Profitability Due Diligence
Sinocare Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Sinocare Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sinocare Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Sinocare Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sinocare Inc
According to Wall Street analysts, the average 1-year price target for
Sinocare Inc
is 35.12 CNY
with a low forecast of 31.31 CNY and a high forecast of 39.76 CNY.
Dividends
Current shareholder yield for Sinocare Inc 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
Sinocare Inc
stock under the Base Case scenario is
33.89
CNY.
Compared to the current market price of 24.12 CNY,
Sinocare Inc
is
Undervalued by 29%.