Ziel Home Furnishing Technology Co Ltd
SZSE:301376
Intrinsic Value
The intrinsic value of one Ziel Home Furnishing Technology Co Ltd stock under the Base Case scenario is 39.16 CNY. Compared to the current market price of 19.33 CNY, Ziel Home Furnishing Technology Co Ltd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ziel Home Furnishing Technology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Ziel Home Furnishing Technology Co Ltd
Balance Sheet Decomposition
Ziel Home Furnishing Technology Co Ltd
Current Assets | 3.4B |
Cash & Short-Term Investments | 1.4B |
Receivables | 538.1m |
Other Current Assets | 1.4B |
Non-Current Assets | 2.5B |
Long-Term Investments | 1.3B |
PP&E | 1B |
Intangibles | 10.2m |
Other Non-Current Assets | 93.1m |
Free Cash Flow Analysis
Ziel Home Furnishing Technology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Ziel Home Furnishing Technology Co Ltd
Revenue
|
5.7B
CNY
|
Cost of Revenue
|
-3.7B
CNY
|
Gross Profit
|
2B
CNY
|
Operating Expenses
|
-1.7B
CNY
|
Operating Income
|
309.1m
CNY
|
Other Expenses
|
-11.2m
CNY
|
Net Income
|
298m
CNY
|
Profitability Score
Profitability Due Diligence
Ziel Home Furnishing Technology Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Ziel Home Furnishing Technology Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Ziel Home Furnishing Technology Co Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Ziel Home Furnishing Technology 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
Ziel Home Furnishing Technology Co Ltd
According to Wall Street analysts, the average 1-year price target for Ziel Home Furnishing Technology Co Ltd is 25.52 CNY with a low forecast of 23.23 CNY and a high forecast of 32.29 CNY.
Dividends
Current shareholder yield for Ziel Home Furnishing 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 Ziel Home Furnishing Technology Co Ltd stock under the Base Case scenario is 39.16 CNY.
Compared to the current market price of 19.33 CNY, Ziel Home Furnishing Technology Co Ltd is Undervalued by 51%.