
Chaozhou Three-circle Group Co Ltd
SZSE:300408

Intrinsic Value
The intrinsic value of one
Chaozhou Three-circle Group Co Ltd
stock under the Base Case scenario is
37.96
CNY.
Compared to the current market price of 36.47 CNY,
Chaozhou Three-circle Group Co Ltd
is
Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chaozhou Three-circle Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Chaozhou Three-circle Group Co Ltd
Balance Sheet Decomposition
Chaozhou Three-circle Group Co Ltd
Current Assets | 11.6B |
Cash & Short-Term Investments | 6.3B |
Receivables | 2.6B |
Other Current Assets | 2.6B |
Non-Current Assets | 11.5B |
Long-Term Investments | 166m |
PP&E | 6.3B |
Intangibles | 681.3m |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Chaozhou Three-circle Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Chaozhou Three-circle Group Co Ltd
Revenue
|
7B
CNY
|
Cost of Revenue
|
-4.1B
CNY
|
Gross Profit
|
2.9B
CNY
|
Operating Expenses
|
-728.5m
CNY
|
Operating Income
|
2.1B
CNY
|
Other Expenses
|
-95.7m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
Chaozhou Three-circle Group Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Chaozhou Three-circle Group Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Chaozhou Three-circle Group Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Chaozhou Three-circle Group 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
Chaozhou Three-circle Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Chaozhou Three-circle Group Co Ltd
is 41.51 CNY
with a low forecast of 36.36 CNY and a high forecast of 47.67 CNY.
Dividends
Current shareholder yield for Chaozhou Three-circle Group 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
Chaozhou Three-circle Group Co Ltd
stock under the Base Case scenario is
37.96
CNY.
Compared to the current market price of 36.47 CNY,
Chaozhou Three-circle Group Co Ltd
is
Undervalued by 4%.