Mao Geping Cosmetics Co Ltd
HKEX:1318
Intrinsic Value
The intrinsic value of one Mao Geping Cosmetics Co Ltd stock under the Base Case scenario is 44.28 HKD. Compared to the current market price of 103.3 HKD, Mao Geping Cosmetics Co Ltd is Overvalued by 57%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mao Geping Cosmetics Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Mao Geping Cosmetics Co Ltd
Balance Sheet Decomposition
Mao Geping Cosmetics Co Ltd
Current Assets | 3.4B |
Cash & Short-Term Investments | 2.8B |
Receivables | 214.5m |
Other Current Assets | 436.2m |
Non-Current Assets | 1B |
Long-Term Investments | 39.6m |
PP&E | 945.6m |
Intangibles | 2.8m |
Other Non-Current Assets | 38.3m |
Free Cash Flow Analysis
Mao Geping Cosmetics Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Mao Geping Cosmetics Co Ltd
Revenue
|
3.9B
CNY
|
Cost of Revenue
|
-607.2m
CNY
|
Gross Profit
|
3.3B
CNY
|
Operating Expenses
|
-2.1B
CNY
|
Operating Income
|
1.2B
CNY
|
Other Expenses
|
-295.6m
CNY
|
Net Income
|
880.6m
CNY
|
Profitability Score
Profitability Due Diligence
Mao Geping Cosmetics Co Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
Score
Mao Geping Cosmetics Co Ltd's profitability score is 72/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mao Geping Cosmetics Co Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Score
Mao Geping Cosmetics Co Ltd's solvency score is 98/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mao Geping Cosmetics Co Ltd
According to Wall Street analysts, the average 1-year price target for Mao Geping Cosmetics Co Ltd is 101.38 HKD with a low forecast of 68.35 HKD and a high forecast of 134.28 HKD.
Dividends
Current shareholder yield for Mao Geping Cosmetics 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 Mao Geping Cosmetics Co Ltd stock under the Base Case scenario is 44.28 HKD.
Compared to the current market price of 103.3 HKD, Mao Geping Cosmetics Co Ltd is Overvalued by 57%.