Shenzhen Leoking Environmental Group Co Ltd
SZSE:301305
Intrinsic Value
The intrinsic value of one Shenzhen Leoking Environmental Group Co Ltd stock under the Base Case scenario is 20.34 CNY. Compared to the current market price of 17.49 CNY, Shenzhen Leoking Environmental Group Co Ltd is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Shenzhen Leoking Environmental Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Shenzhen Leoking Environmental Group Co Ltd
Balance Sheet Decomposition
Shenzhen Leoking Environmental Group Co Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 1.7B |
Receivables | 721.9m |
Other Current Assets | 166.7m |
Non-Current Assets | 3.8B |
Long-Term Investments | 16.5m |
PP&E | 662m |
Intangibles | 3B |
Other Non-Current Assets | 138.7m |
Free Cash Flow Analysis
Shenzhen Leoking Environmental Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shenzhen Leoking Environmental Group Co Ltd
Revenue
|
1.9B
CNY
|
Cost of Revenue
|
-1.4B
CNY
|
Gross Profit
|
504.1m
CNY
|
Operating Expenses
|
-256.9m
CNY
|
Operating Income
|
247.2m
CNY
|
Other Expenses
|
-45m
CNY
|
Net Income
|
202.2m
CNY
|
Profitability Score
Profitability Due Diligence
Shenzhen Leoking Environmental Group Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Shenzhen Leoking Environmental Group Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shenzhen Leoking Environmental Group Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Shenzhen Leoking Environmental Group Co Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Shenzhen Leoking Environmental Group Co Ltd
According to Wall Street analysts, the average 1-year price target for Shenzhen Leoking Environmental Group Co Ltd is 21.89 CNY with a low forecast of 21.67 CNY and a high forecast of 22.53 CNY.
Dividends
Current shareholder yield for Shenzhen Leoking Environmental 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 Shenzhen Leoking Environmental Group Co Ltd stock under the Base Case scenario is 20.34 CNY.
Compared to the current market price of 17.49 CNY, Shenzhen Leoking Environmental Group Co Ltd is Undervalued by 14%.