iSoftStone Information Technology Group Co Ltd
SZSE:301236
Intrinsic Value
The intrinsic value of one iSoftStone Information Technology Group Co Ltd stock under the Base Case scenario is 46.42 CNY. Compared to the current market price of 61.05 CNY, iSoftStone Information Technology Group Co Ltd is Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
iSoftStone Information Technology Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
iSoftStone Information Technology Group Co Ltd
Balance Sheet Decomposition
iSoftStone Information Technology Group Co Ltd
Current Assets | 19.3B |
Cash & Short-Term Investments | 6.3B |
Receivables | 8.5B |
Other Current Assets | 4.6B |
Non-Current Assets | 3.7B |
Long-Term Investments | 818.4m |
PP&E | 1.4B |
Intangibles | 1.1B |
Other Non-Current Assets | 398.1m |
Free Cash Flow Analysis
iSoftStone Information Technology Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
iSoftStone Information Technology Group Co Ltd
Revenue
|
27B
CNY
|
Cost of Revenue
|
-23.4B
CNY
|
Gross Profit
|
3.5B
CNY
|
Operating Expenses
|
-3.2B
CNY
|
Operating Income
|
263.3m
CNY
|
Other Expenses
|
-5.7m
CNY
|
Net Income
|
257.5m
CNY
|
Profitability Score
Profitability Due Diligence
iSoftStone Information Technology Group Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
iSoftStone Information Technology Group Co Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
iSoftStone Information Technology Group Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Score
iSoftStone Information Technology Group Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
iSoftStone Information Technology Group Co Ltd
According to Wall Street analysts, the average 1-year price target for iSoftStone Information Technology Group Co Ltd is 48.21 CNY with a low forecast of 38.99 CNY and a high forecast of 58.73 CNY.
Dividends
Current shareholder yield for iSoftStone Information Technology 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 iSoftStone Information Technology Group Co Ltd stock under the Base Case scenario is 46.42 CNY.
Compared to the current market price of 61.05 CNY, iSoftStone Information Technology Group Co Ltd is Overvalued by 24%.