
Beijing Compass Technology Development Co Ltd
SZSE:300803

Intrinsic Value
The intrinsic value of one
Beijing Compass Technology Development Co Ltd
stock under the Base Case scenario is
32.92
CNY.
Compared to the current market price of 65.85 CNY,
Beijing Compass Technology Development Co Ltd
is
Overvalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Compass Technology Development Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Beijing Compass Technology Development Co Ltd
Balance Sheet Decomposition
Beijing Compass Technology Development Co Ltd
Current Assets | 6.7B |
Cash & Short-Term Investments | 6.1B |
Receivables | 79.5m |
Other Current Assets | 504.2m |
Non-Current Assets | 2.1B |
Long-Term Investments | 18.5m |
PP&E | 416.1m |
Intangibles | 1.4B |
Other Non-Current Assets | 304.6m |
Free Cash Flow Analysis
Beijing Compass Technology Development Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Compass Technology Development Co Ltd
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-162.1m
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-1.2B
CNY
|
Operating Income
|
-133.1m
CNY
|
Other Expenses
|
136.3m
CNY
|
Net Income
|
3.2m
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Compass Technology Development Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Compass Technology Development Co Ltd's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Compass Technology Development Co Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Compass Technology Development Co Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Compass Technology Development Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Compass Technology Development Co Ltd
is 39.91 CNY
with a low forecast of 39.52 CNY and a high forecast of 41.09 CNY.
Dividends
Current shareholder yield for Beijing Compass Technology Development 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
Beijing Compass Technology Development Co Ltd
stock under the Base Case scenario is
32.92
CNY.
Compared to the current market price of 65.85 CNY,
Beijing Compass Technology Development Co Ltd
is
Overvalued by 50%.