Client Service International Inc
SZSE:300663
Intrinsic Value
The intrinsic value of one Client Service International Inc stock under the Base Case scenario is 12.73 CNY. Compared to the current market price of 15.9 CNY, Client Service International Inc is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Client Service International Inc
Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.
Start now and learn if your stock is truly undervalued or overvalued!
Stock is trading at its lowest valuation over the past 5 years.
Fundamental Analysis
Months
Months
Revenue & Expenses Breakdown
Client Service International Inc
Balance Sheet Decomposition
Client Service International Inc
Current Assets | 2.1B |
Cash & Short-Term Investments | 251.9m |
Receivables | 1.1B |
Other Current Assets | 708.3m |
Non-Current Assets | 923.6m |
Long-Term Investments | 34.9m |
PP&E | 478.8m |
Intangibles | 331.4m |
Other Non-Current Assets | 78.5m |
Earnings Waterfall
Client Service International Inc
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-846.1m
CNY
|
Gross Profit
|
323.7m
CNY
|
Operating Expenses
|
-398.3m
CNY
|
Operating Income
|
-74.6m
CNY
|
Other Expenses
|
-46.3m
CNY
|
Net Income
|
-120.9m
CNY
|
Free Cash Flow Analysis
Client Service International Inc
CNY | |
Free Cash Flow | CNY |
Profitability Score
Profitability Due Diligence
Client Service International Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Client Service International Inc's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Client Service International Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Client Service International Inc's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Client Service International Inc
Dividends
Current shareholder yield for Client Service International 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 Client Service International Inc stock under the Base Case scenario is 12.73 CNY.
Compared to the current market price of 15.9 CNY, Client Service International Inc is Overvalued by 20%.