Hangzhou Heshun Technology Co Ltd
SZSE:301237
Intrinsic Value
The intrinsic value of one Hangzhou Heshun Technology Co Ltd stock under the Base Case scenario is 37.49 CNY. Compared to the current market price of 23.63 CNY, Hangzhou Heshun Technology Co Ltd is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hangzhou Heshun Technology Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hangzhou Heshun Technology Co Ltd
Balance Sheet Decomposition
Hangzhou Heshun Technology Co Ltd
Current Assets | 610.7m |
Cash & Short-Term Investments | 238.5m |
Receivables | 152.3m |
Other Current Assets | 219.9m |
Non-Current Assets | 962.4m |
PP&E | 802.6m |
Intangibles | 102m |
Other Non-Current Assets | 57.8m |
Free Cash Flow Analysis
Hangzhou Heshun Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Hangzhou Heshun Technology Co Ltd
Revenue
|
476.6m
CNY
|
Cost of Revenue
|
-434.6m
CNY
|
Gross Profit
|
42m
CNY
|
Operating Expenses
|
-83.9m
CNY
|
Operating Income
|
-41.9m
CNY
|
Other Expenses
|
14.1m
CNY
|
Net Income
|
-27.9m
CNY
|
Profitability Score
Profitability Due Diligence
Hangzhou Heshun Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Hangzhou Heshun Technology Co Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Hangzhou Heshun Technology Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Hangzhou Heshun Technology 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
Hangzhou Heshun Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Hangzhou Heshun Technology Co Ltd is 27.74 CNY with a low forecast of 27.47 CNY and a high forecast of 28.56 CNY.
Dividends
Current shareholder yield for Hangzhou Heshun Technology 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 Hangzhou Heshun Technology Co Ltd stock under the Base Case scenario is 37.49 CNY.
Compared to the current market price of 23.63 CNY, Hangzhou Heshun Technology Co Ltd is Undervalued by 37%.