
Nongfu Spring Co Ltd
HKEX:9633

Intrinsic Value
The intrinsic value of one
Nongfu Spring Co Ltd
stock under the Base Case scenario is
43.87
HKD.
Compared to the current market price of 35.1 HKD,
Nongfu Spring Co Ltd
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nongfu Spring Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Nongfu Spring Co Ltd
Balance Sheet Decomposition
Nongfu Spring Co Ltd
Current Assets | 19.1B |
Cash & Short-Term Investments | 12.3B |
Receivables | 581.4m |
Other Current Assets | 6.2B |
Non-Current Assets | 34.1B |
Long-Term Investments | 10.6B |
PP&E | 22.1B |
Intangibles | 71.6m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Nongfu Spring Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Nongfu Spring Co Ltd
Revenue
|
42.9B
CNY
|
Cost of Revenue
|
-18B
CNY
|
Gross Profit
|
24.9B
CNY
|
Operating Expenses
|
-9.1B
CNY
|
Operating Income
|
15.8B
CNY
|
Other Expenses
|
-3.7B
CNY
|
Net Income
|
12.1B
CNY
|
Profitability Score
Profitability Due Diligence
Nongfu Spring Co Ltd's profitability score is 84/100. The higher the profitability score, the more profitable the company is.

Score
Nongfu Spring Co Ltd's profitability score is 84/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Nongfu Spring Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Nongfu Spring Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Nongfu Spring Co Ltd
According to Wall Street analysts, the average 1-year price target for
Nongfu Spring Co Ltd
is 38.69 HKD
with a low forecast of 20.2 HKD and a high forecast of 50.93 HKD.
Dividends
Current shareholder yield for Nongfu Spring 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
Nongfu Spring Co Ltd
stock under the Base Case scenario is
43.87
HKD.
Compared to the current market price of 35.1 HKD,
Nongfu Spring Co Ltd
is
Undervalued by 20%.