China Modern Dairy Holdings Ltd
HKEX:1117
Intrinsic Value
The intrinsic value of one China Modern Dairy Holdings Ltd stock under the Base Case scenario is 1.59 HKD. Compared to the current market price of 1.08 HKD, China Modern Dairy Holdings Ltd is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
China Modern Dairy Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
China Modern Dairy Holdings Ltd
Balance Sheet Decomposition
China Modern Dairy Holdings Ltd
Current Assets | 8.1B |
Cash & Short-Term Investments | 3.1B |
Receivables | 1.8B |
Other Current Assets | 3.2B |
Non-Current Assets | 25.9B |
Long-Term Investments | 1.2B |
PP&E | 22.5B |
Intangibles | 1.9B |
Other Non-Current Assets | 226.6m |
Free Cash Flow Analysis
China Modern Dairy Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
China Modern Dairy Holdings Ltd
Revenue
|
13.3B
CNY
|
Cost of Revenue
|
-12.8B
CNY
|
Gross Profit
|
494.8m
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
-560m
CNY
|
Other Expenses
|
-856.8m
CNY
|
Net Income
|
-1.4B
CNY
|
Profitability Score
Profitability Due Diligence
China Modern Dairy Holdings Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Score
China Modern Dairy Holdings Ltd's profitability score is 34/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
China Modern Dairy Holdings Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Score
China Modern Dairy Holdings Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
China Modern Dairy Holdings Ltd
According to Wall Street analysts, the average 1-year price target for China Modern Dairy Holdings Ltd is 1.18 HKD with a low forecast of 0.71 HKD and a high forecast of 1.52 HKD.
Dividends
Current shareholder yield for China Modern Dairy Holdings 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 China Modern Dairy Holdings Ltd stock under the Base Case scenario is 1.59 HKD.
Compared to the current market price of 1.08 HKD, China Modern Dairy Holdings Ltd is Undervalued by 32%.