Lakala Payment Co Ltd
SZSE:300773
Intrinsic Value
The intrinsic value of one Lakala Payment Co Ltd stock under the Base Case scenario is 23.18 CNY. Compared to the current market price of 21.29 CNY, Lakala Payment Co Ltd is Undervalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Lakala Payment Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Lakala Payment Co Ltd
Balance Sheet Decomposition
Lakala Payment Co Ltd
Current Assets | 7.1B |
Cash & Short-Term Investments | 6.3B |
Receivables | 616.8m |
Other Current Assets | 179.2m |
Non-Current Assets | 3.8B |
Long-Term Investments | 2B |
PP&E | 1.7B |
Intangibles | 34m |
Other Non-Current Assets | 42m |
Free Cash Flow Analysis
Lakala Payment Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Lakala Payment Co Ltd
Revenue
|
5.9B
CNY
|
Cost of Revenue
|
-4.2B
CNY
|
Gross Profit
|
1.7B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
623.6m
CNY
|
Other Expenses
|
-274.6m
CNY
|
Net Income
|
349m
CNY
|
Profitability Score
Profitability Due Diligence
Lakala Payment Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Lakala Payment Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Lakala Payment Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Lakala Payment Co Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Lakala Payment Co Ltd
According to Wall Street analysts, the average 1-year price target for Lakala Payment Co Ltd is 16.97 CNY with a low forecast of 12.93 CNY and a high forecast of 26.04 CNY.
Dividends
Current shareholder yield for Lakala Payment 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 Lakala Payment Co Ltd stock under the Base Case scenario is 23.18 CNY.
Compared to the current market price of 21.29 CNY, Lakala Payment Co Ltd is Undervalued by 8%.