Shenzhen Dynanonic Co Ltd
SZSE:300769
Intrinsic Value
The intrinsic value of one Shenzhen Dynanonic Co Ltd stock under the Base Case scenario is 42.08 CNY. Compared to the current market price of 31.32 CNY, Shenzhen Dynanonic Co Ltd is Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shenzhen Dynanonic Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Shenzhen Dynanonic Co Ltd
Balance Sheet Decomposition
Shenzhen Dynanonic Co Ltd
Current Assets | 8.1B |
Cash & Short-Term Investments | 1.9B |
Receivables | 4.2B |
Other Current Assets | 2.1B |
Non-Current Assets | 11.2B |
Long-Term Investments | 621.5m |
PP&E | 9.2B |
Intangibles | 685.6m |
Other Non-Current Assets | 763.3m |
Free Cash Flow Analysis
Shenzhen Dynanonic Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Dynanonic Co Ltd
Revenue
|
9.2B
CNY
|
Cost of Revenue
|
-9.7B
CNY
|
Gross Profit
|
-541.1m
CNY
|
Operating Expenses
|
-1B
CNY
|
Operating Income
|
-1.5B
CNY
|
Other Expenses
|
86.8m
CNY
|
Net Income
|
-1.5B
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Dynanonic Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Shenzhen Dynanonic Co Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Dynanonic Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
Shenzhen Dynanonic Co Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Dynanonic Co Ltd
According to Wall Street analysts, the average 1-year price target for Shenzhen Dynanonic Co Ltd is 38.76 CNY with a low forecast of 25.25 CNY and a high forecast of 53.55 CNY.
Dividends
Current shareholder yield for Shenzhen Dynanonic 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 Shenzhen Dynanonic Co Ltd stock under the Base Case scenario is 42.08 CNY.
Compared to the current market price of 31.32 CNY, Shenzhen Dynanonic Co Ltd is Undervalued by 26%.