Suzhou YourBest New-type Materials Co Ltd
SZSE:301266
Intrinsic Value
The intrinsic value of one Suzhou YourBest New-type Materials Co Ltd stock under the Base Case scenario is 56.15 CNY. Compared to the current market price of 29.49 CNY, Suzhou YourBest New-type Materials Co Ltd is Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Suzhou YourBest New-type Materials Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Suzhou YourBest New-type Materials Co Ltd
Balance Sheet Decomposition
Suzhou YourBest New-type Materials Co Ltd
Current Assets | 2.9B |
Cash & Short-Term Investments | 832.4m |
Receivables | 1.8B |
Other Current Assets | 250.7m |
Non-Current Assets | 430.4m |
Long-Term Investments | 12.6m |
PP&E | 377.2m |
Intangibles | 23.2m |
Other Non-Current Assets | 17.3m |
Free Cash Flow Analysis
Suzhou YourBest New-type Materials Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Suzhou YourBest New-type Materials Co Ltd
Revenue
|
3.2B
CNY
|
Cost of Revenue
|
-3B
CNY
|
Gross Profit
|
195.8m
CNY
|
Operating Expenses
|
-88.9m
CNY
|
Operating Income
|
107m
CNY
|
Other Expenses
|
-26.9m
CNY
|
Net Income
|
80.1m
CNY
|
Profitability Score
Profitability Due Diligence
Suzhou YourBest New-type Materials Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Suzhou YourBest New-type Materials Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Suzhou YourBest New-type Materials Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Suzhou YourBest New-type Materials Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Suzhou YourBest New-type Materials Co Ltd
According to Wall Street analysts, the average 1-year price target for Suzhou YourBest New-type Materials Co Ltd is 52.02 CNY with a low forecast of 51.51 CNY and a high forecast of 53.55 CNY.
Dividends
Current shareholder yield for Suzhou YourBest New-type Materials 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 Suzhou YourBest New-type Materials Co Ltd stock under the Base Case scenario is 56.15 CNY.
Compared to the current market price of 29.49 CNY, Suzhou YourBest New-type Materials Co Ltd is Undervalued by 47%.