Guangzhou Shangpin Home Collection Co Ltd
SZSE:300616
Intrinsic Value
The intrinsic value of one Guangzhou Shangpin Home Collection Co Ltd stock under the Base Case scenario is 19.06 CNY. Compared to the current market price of 12.51 CNY, Guangzhou Shangpin Home Collection Co Ltd is Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guangzhou Shangpin Home Collection Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Guangzhou Shangpin Home Collection Co Ltd
Balance Sheet Decomposition
Guangzhou Shangpin Home Collection Co Ltd
Current Assets | 3.9B |
Cash & Short-Term Investments | 2.8B |
Receivables | 252.1m |
Other Current Assets | 822.6m |
Non-Current Assets | 4.3B |
Long-Term Investments | 55.3m |
PP&E | 2.6B |
Intangibles | 1.4B |
Other Non-Current Assets | 247.4m |
Free Cash Flow Analysis
Guangzhou Shangpin Home Collection Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guangzhou Shangpin Home Collection Co Ltd
Revenue
|
4.1B
CNY
|
Cost of Revenue
|
-2.8B
CNY
|
Gross Profit
|
1.3B
CNY
|
Operating Expenses
|
-1.4B
CNY
|
Operating Income
|
-90.1m
CNY
|
Other Expenses
|
36.7m
CNY
|
Net Income
|
-53.4m
CNY
|
Profitability Score
Profitability Due Diligence
Guangzhou Shangpin Home Collection Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Guangzhou Shangpin Home Collection Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guangzhou Shangpin Home Collection Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Guangzhou Shangpin Home Collection Co Ltd's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guangzhou Shangpin Home Collection Co Ltd
According to Wall Street analysts, the average 1-year price target for Guangzhou Shangpin Home Collection Co Ltd is 9.59 CNY with a low forecast of 6.26 CNY and a high forecast of 16.17 CNY.
Dividends
Current shareholder yield for Guangzhou Shangpin Home Collection 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 Guangzhou Shangpin Home Collection Co Ltd stock under the Base Case scenario is 19.06 CNY.
Compared to the current market price of 12.51 CNY, Guangzhou Shangpin Home Collection Co Ltd is Undervalued by 34%.