China Steel Corp
TWSE:2002
Intrinsic Value
The intrinsic value of one China Steel Corp stock under the Base Case scenario is 18.97 TWD. Compared to the current market price of 20.4 TWD, China Steel Corp is Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Steel Corp
Fundamental Analysis

Revenue & Expenses Breakdown
China Steel Corp
Balance Sheet Decomposition
China Steel Corp
Current Assets | 192.9B |
Cash & Short-Term Investments | 42.8B |
Receivables | 26.9B |
Other Current Assets | 123.2B |
Non-Current Assets | 502.2B |
Long-Term Investments | 72.6B |
PP&E | 410.3B |
Intangibles | 1.1B |
Other Non-Current Assets | 18.2B |
Free Cash Flow Analysis
China Steel Corp
TWD | |
Free Cash Flow | TWD |
Earnings Waterfall
China Steel Corp
Revenue
|
360.5B
TWD
|
Cost of Revenue
|
-345.2B
TWD
|
Gross Profit
|
15.3B
TWD
|
Operating Expenses
|
-13.3B
TWD
|
Operating Income
|
2.1B
TWD
|
Other Expenses
|
-151.2m
TWD
|
Net Income
|
1.9B
TWD
|
Profitability Score
Profitability Due Diligence
China Steel Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
China Steel Corp's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Steel Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
China Steel Corp's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Steel Corp
According to Wall Street analysts, the average 1-year price target for China Steel Corp is 27.16 TWD with a low forecast of 22.42 TWD and a high forecast of 31.5 TWD.
Dividends
Current shareholder yield for China Steel Corp 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 China Steel Corp stock under the Base Case scenario is 18.97 TWD.
Compared to the current market price of 20.4 TWD, China Steel Corp is Overvalued by 7%.