
Pansoft Co Ltd
SZSE:300996

Intrinsic Value
The intrinsic value of one
Pansoft Co Ltd
stock under the Base Case scenario is
22.14
CNY.
Compared to the current market price of 23.52 CNY,
Pansoft Co Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pansoft Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Pansoft Co Ltd
Balance Sheet Decomposition
Pansoft Co Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 656m |
Receivables | 527.8m |
Other Current Assets | 91.4m |
Non-Current Assets | 225.2m |
Long-Term Investments | 6m |
PP&E | 108.5m |
Intangibles | 86.4m |
Other Non-Current Assets | 24.3m |
Free Cash Flow Analysis
Pansoft Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Pansoft Co Ltd
Revenue
|
788.8m
CNY
|
Cost of Revenue
|
-496.7m
CNY
|
Gross Profit
|
292.1m
CNY
|
Operating Expenses
|
-183.3m
CNY
|
Operating Income
|
108.8m
CNY
|
Other Expenses
|
-1.5m
CNY
|
Net Income
|
107.3m
CNY
|
Profitability Score
Profitability Due Diligence
Pansoft Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Pansoft Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Pansoft Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Pansoft Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Pansoft Co Ltd
According to Wall Street analysts, the average 1-year price target for
Pansoft Co Ltd
is 25.31 CNY
with a low forecast of 24.88 CNY and a high forecast of 26.25 CNY.
Dividends
Current shareholder yield for Pansoft 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
Pansoft Co Ltd
stock under the Base Case scenario is
22.14
CNY.
Compared to the current market price of 23.52 CNY,
Pansoft Co Ltd
is
Overvalued by 6%.