Hangzhou Changchuan Technology Co Ltd
SZSE:300604
Intrinsic Value
The intrinsic value of one Hangzhou Changchuan Technology Co Ltd stock under the Base Case scenario is 60.09 CNY. Compared to the current market price of 41.55 CNY, Hangzhou Changchuan Technology Co Ltd is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hangzhou Changchuan Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Hangzhou Changchuan Technology Co Ltd
Balance Sheet Decomposition
Hangzhou Changchuan Technology Co Ltd
Current Assets | 5.1B |
Cash & Short-Term Investments | 1B |
Receivables | 1.5B |
Other Current Assets | 2.6B |
Non-Current Assets | 1.8B |
Long-Term Investments | 182.3m |
PP&E | 855.8m |
Intangibles | 660.8m |
Other Non-Current Assets | 109.1m |
Free Cash Flow Analysis
Hangzhou Changchuan Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hangzhou Changchuan Technology Co Ltd
Revenue
|
3.1B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
455.8m
CNY
|
Other Expenses
|
-54.6m
CNY
|
Net Income
|
401.2m
CNY
|
Profitability Score
Profitability Due Diligence
Hangzhou Changchuan Technology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Hangzhou Changchuan Technology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hangzhou Changchuan Technology Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Score
Hangzhou Changchuan Technology Co Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Hangzhou Changchuan Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Hangzhou Changchuan Technology Co Ltd is 41.59 CNY with a low forecast of 37.72 CNY and a high forecast of 46.41 CNY.
Dividends
Current shareholder yield for Hangzhou Changchuan Technology 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 Hangzhou Changchuan Technology Co Ltd stock under the Base Case scenario is 60.09 CNY.
Compared to the current market price of 41.55 CNY, Hangzhou Changchuan Technology Co Ltd is Undervalued by 31%.