Huaxia Eye Hospital Group Co Ltd
SZSE:301267
Intrinsic Value
The intrinsic value of one Huaxia Eye Hospital Group Co Ltd stock under the Base Case scenario is 27.43 CNY. Compared to the current market price of 18.69 CNY, Huaxia Eye Hospital Group Co Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Huaxia Eye Hospital Group Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Huaxia Eye Hospital Group Co Ltd
Balance Sheet Decomposition
Huaxia Eye Hospital Group Co Ltd
Current Assets | 4.9B |
Cash & Short-Term Investments | 3.8B |
Receivables | 413.7m |
Other Current Assets | 628.3m |
Non-Current Assets | 3.2B |
Long-Term Investments | 239.6m |
PP&E | 1.8B |
Intangibles | 666.7m |
Other Non-Current Assets | 417.3m |
Free Cash Flow Analysis
Huaxia Eye Hospital Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huaxia Eye Hospital Group Co Ltd
Revenue
|
4.1B
CNY
|
Cost of Revenue
|
-2.2B
CNY
|
Gross Profit
|
1.8B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
730.5m
CNY
|
Other Expenses
|
-201.1m
CNY
|
Net Income
|
529.4m
CNY
|
Profitability Score
Profitability Due Diligence
Huaxia Eye Hospital Group Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Huaxia Eye Hospital Group Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huaxia Eye Hospital Group Co Ltd's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Huaxia Eye Hospital 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
Huaxia Eye Hospital Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Huaxia Eye Hospital Group Co Ltd is 33.68 CNY with a low forecast of 27.3 CNY and a high forecast of 40.95 CNY.
Dividends
Current shareholder yield for Huaxia Eye Hospital 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 Huaxia Eye Hospital Group Co Ltd stock under the Base Case scenario is 27.43 CNY.
Compared to the current market price of 18.69 CNY, Huaxia Eye Hospital Group Co Ltd is Undervalued by 32%.