Shanghai Kinetic Medical Co Ltd
SZSE:300326
Intrinsic Value
The intrinsic value of one Shanghai Kinetic Medical Co Ltd stock under the Base Case scenario is 6.06 CNY. Compared to the current market price of 5.83 CNY, Shanghai Kinetic Medical Co Ltd is Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shanghai Kinetic Medical Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shanghai Kinetic Medical Co Ltd
Balance Sheet Decomposition
Shanghai Kinetic Medical Co Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 1.1B |
Receivables | 268.1m |
Other Current Assets | 427.4m |
Non-Current Assets | 1.6B |
Long-Term Investments | 531.6m |
PP&E | 358.8m |
Intangibles | 657.5m |
Other Non-Current Assets | 97.4m |
Free Cash Flow Analysis
Shanghai Kinetic Medical Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanghai Kinetic Medical Co Ltd
Revenue
|
969.9m
CNY
|
Cost of Revenue
|
-511m
CNY
|
Gross Profit
|
459m
CNY
|
Operating Expenses
|
-392.1m
CNY
|
Operating Income
|
66.8m
CNY
|
Other Expenses
|
-27.4m
CNY
|
Net Income
|
39.4m
CNY
|
Profitability Score
Profitability Due Diligence
Shanghai Kinetic Medical Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Shanghai Kinetic Medical Co Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanghai Kinetic Medical Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Shanghai Kinetic Medical 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
Shanghai Kinetic Medical Co Ltd
According to Wall Street analysts, the average 1-year price target for Shanghai Kinetic Medical Co Ltd is 4.86 CNY with a low forecast of 4.81 CNY and a high forecast of 5 CNY.
Dividends
Current shareholder yield for Shanghai Kinetic Medical 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 Shanghai Kinetic Medical Co Ltd stock under the Base Case scenario is 6.06 CNY.
Compared to the current market price of 5.83 CNY, Shanghai Kinetic Medical Co Ltd is Undervalued by 4%.