Anhui Golden Seed Winery Co Ltd
SSE:600199
Intrinsic Value
The intrinsic value of one Anhui Golden Seed Winery Co Ltd stock under the Base Case scenario is 7.95 CNY. Compared to the current market price of 11.25 CNY, Anhui Golden Seed Winery Co Ltd is Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Anhui Golden Seed Winery Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Anhui Golden Seed Winery Co Ltd
Balance Sheet Decomposition
Anhui Golden Seed Winery Co Ltd
Current Assets | 2B |
Cash & Short-Term Investments | 323.1m |
Receivables | 137.1m |
Other Current Assets | 1.6B |
Non-Current Assets | 1.3B |
Long-Term Investments | 196.8m |
PP&E | 875.2m |
Intangibles | 236.4m |
Other Non-Current Assets | 995.2k |
Free Cash Flow Analysis
Anhui Golden Seed Winery Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Anhui Golden Seed Winery Co Ltd
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-897.1m
CNY
|
Gross Profit
|
305.1m
CNY
|
Operating Expenses
|
-379.9m
CNY
|
Operating Income
|
-74.8m
CNY
|
Other Expenses
|
-11.9m
CNY
|
Net Income
|
-86.7m
CNY
|
Profitability Score
Profitability Due Diligence
Anhui Golden Seed Winery Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Anhui Golden Seed Winery Co Ltd's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Anhui Golden Seed Winery Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Anhui Golden Seed Winery Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Anhui Golden Seed Winery Co Ltd
According to Wall Street analysts, the average 1-year price target for Anhui Golden Seed Winery Co Ltd is 16.87 CNY with a low forecast of 16.71 CNY and a high forecast of 17.37 CNY.
Dividends
Current shareholder yield for Anhui Golden Seed Winery 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 Anhui Golden Seed Winery Co Ltd stock under the Base Case scenario is 7.95 CNY.
Compared to the current market price of 11.25 CNY, Anhui Golden Seed Winery Co Ltd is Overvalued by 29%.