Kunshan TopA Intelligent Equipment Co Ltd
SZSE:300836
Intrinsic Value
The intrinsic value of one Kunshan TopA Intelligent Equipment Co Ltd stock under the Base Case scenario is 44.53 CNY. Compared to the current market price of 48.96 CNY, Kunshan TopA Intelligent Equipment Co Ltd is Overvalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kunshan TopA Intelligent Equipment Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Kunshan TopA Intelligent Equipment Co Ltd
Balance Sheet Decomposition
Kunshan TopA Intelligent Equipment Co Ltd
Current Assets | 662.1m |
Cash & Short-Term Investments | 120.8m |
Receivables | 306.7m |
Other Current Assets | 234.6m |
Non-Current Assets | 212.2m |
PP&E | 194.1m |
Intangibles | 13.3m |
Other Non-Current Assets | 4.8m |
Free Cash Flow Analysis
Kunshan TopA Intelligent Equipment Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Kunshan TopA Intelligent Equipment Co Ltd
Revenue
|
586.6m
CNY
|
Cost of Revenue
|
-491.2m
CNY
|
Gross Profit
|
95.3m
CNY
|
Operating Expenses
|
-88.3m
CNY
|
Operating Income
|
7m
CNY
|
Other Expenses
|
-6.6m
CNY
|
Net Income
|
375.4k
CNY
|
Profitability Score
Profitability Due Diligence
Kunshan TopA Intelligent Equipment Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Score
Kunshan TopA Intelligent Equipment Co Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Kunshan TopA Intelligent Equipment Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Kunshan TopA Intelligent Equipment Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Kunshan TopA Intelligent Equipment Co Ltd
According to Wall Street analysts, the average 1-year price target for Kunshan TopA Intelligent Equipment Co Ltd is 44.67 CNY with a low forecast of 44.23 CNY and a high forecast of 45.98 CNY.
Dividends
Current shareholder yield for Kunshan TopA Intelligent Equipment 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 Kunshan TopA Intelligent Equipment Co Ltd stock under the Base Case scenario is 44.53 CNY.
Compared to the current market price of 48.96 CNY, Kunshan TopA Intelligent Equipment Co Ltd is Overvalued by 9%.