
Huali Industrial Group Co Ltd
SZSE:300979

Intrinsic Value
The intrinsic value of one
Huali Industrial Group Co Ltd
stock under the Base Case scenario is
72.58
CNY.
Compared to the current market price of 55.38 CNY,
Huali Industrial Group Co Ltd
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Huali Industrial Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Huali Industrial Group Co Ltd
Balance Sheet Decomposition
Huali Industrial Group Co Ltd
Current Assets | 15.4B |
Cash & Short-Term Investments | 7.3B |
Receivables | 4.8B |
Other Current Assets | 3.3B |
Non-Current Assets | 7.4B |
Long-Term Investments | 252m |
PP&E | 6B |
Intangibles | 800.4m |
Other Non-Current Assets | 301.1m |
Free Cash Flow Analysis
Huali Industrial Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huali Industrial Group Co Ltd
Revenue
|
24B
CNY
|
Cost of Revenue
|
-17.7B
CNY
|
Gross Profit
|
6.3B
CNY
|
Operating Expenses
|
-1.6B
CNY
|
Operating Income
|
4.8B
CNY
|
Other Expenses
|
-927.1m
CNY
|
Net Income
|
3.8B
CNY
|
Profitability Score
Profitability Due Diligence
Huali Industrial Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Huali Industrial Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huali Industrial Group Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Huali Industrial Group Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huali Industrial Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Huali Industrial Group Co Ltd
is 77.5 CNY
with a low forecast of 65.65 CNY and a high forecast of 84.86 CNY.
Dividends
Current shareholder yield for Huali Industrial Group 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
Huali Industrial Group Co Ltd
stock under the Base Case scenario is
72.58
CNY.
Compared to the current market price of 55.38 CNY,
Huali Industrial Group Co Ltd
is
Undervalued by 24%.