
Uni-President China Holdings Ltd
HKEX:220

Intrinsic Value
The intrinsic value of one
Uni-President China Holdings Ltd
stock under the Base Case scenario is
9.36
HKD.
Compared to the current market price of 9.13 HKD,
Uni-President China Holdings Ltd
is
Undervalued by 3%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Uni-President China Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Uni-President China Holdings Ltd
Balance Sheet Decomposition
Uni-President China Holdings Ltd
Current Assets | 9.1B |
Cash & Short-Term Investments | 5.1B |
Receivables | 649.6m |
Other Current Assets | 3.4B |
Non-Current Assets | 14.3B |
Long-Term Investments | 6.4B |
PP&E | 7.6B |
Intangibles | 7.5m |
Other Non-Current Assets | 322.9m |
Free Cash Flow Analysis
Uni-President China Holdings Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Uni-President China Holdings Ltd
Revenue
|
30.3B
CNY
|
Cost of Revenue
|
-20.5B
CNY
|
Gross Profit
|
9.9B
CNY
|
Operating Expenses
|
-7.7B
CNY
|
Operating Income
|
2.2B
CNY
|
Other Expenses
|
-348.6m
CNY
|
Net Income
|
1.8B
CNY
|
Profitability Score
Profitability Due Diligence
Uni-President China Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Uni-President China Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Uni-President China Holdings Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Uni-President China Holdings Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Uni-President China Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
Uni-President China Holdings Ltd
is 9.18 HKD
with a low forecast of 6.16 HKD and a high forecast of 11.24 HKD.
Dividends
Current shareholder yield for Uni-President China 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
Uni-President China Holdings Ltd
stock under the Base Case scenario is
9.36
HKD.
Compared to the current market price of 9.13 HKD,
Uni-President China Holdings Ltd
is
Undervalued by 3%.