
Beijing Tongrentang Co Ltd
SSE:600085

Intrinsic Value
The intrinsic value of one
Beijing Tongrentang Co Ltd
stock under the Base Case scenario is
50.95
CNY.
Compared to the current market price of 37.14 CNY,
Beijing Tongrentang Co Ltd
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beijing Tongrentang Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beijing Tongrentang Co Ltd
Balance Sheet Decomposition
Beijing Tongrentang Co Ltd
Current Assets | 24.1B |
Cash & Short-Term Investments | 10.9B |
Receivables | 1.9B |
Other Current Assets | 11.2B |
Non-Current Assets | 7.2B |
Long-Term Investments | 85m |
PP&E | 5.8B |
Intangibles | 812.7m |
Other Non-Current Assets | 465.8m |
Free Cash Flow Analysis
Beijing Tongrentang Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Beijing Tongrentang Co Ltd
Revenue
|
18B
CNY
|
Cost of Revenue
|
-10B
CNY
|
Gross Profit
|
8B
CNY
|
Operating Expenses
|
-5.2B
CNY
|
Operating Income
|
2.8B
CNY
|
Other Expenses
|
-1.2B
CNY
|
Net Income
|
1.6B
CNY
|
Profitability Score
Profitability Due Diligence
Beijing Tongrentang Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Beijing Tongrentang Co Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Beijing Tongrentang Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Beijing Tongrentang Co Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Beijing Tongrentang Co Ltd
According to Wall Street analysts, the average 1-year price target for
Beijing Tongrentang Co Ltd
is 49.11 CNY
with a low forecast of 29.29 CNY and a high forecast of 60.48 CNY.
Dividends
Current shareholder yield for Beijing Tongrentang 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
Beijing Tongrentang Co Ltd
stock under the Base Case scenario is
50.95
CNY.
Compared to the current market price of 37.14 CNY,
Beijing Tongrentang Co Ltd
is
Undervalued by 27%.