Xinjiang Tianrun Dairy Co Ltd
SSE:600419
Intrinsic Value
The intrinsic value of one Xinjiang Tianrun Dairy Co Ltd stock under the Base Case scenario is 13.11 CNY. Compared to the current market price of 10.91 CNY, Xinjiang Tianrun Dairy Co Ltd is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Xinjiang Tianrun Dairy Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Xinjiang Tianrun Dairy Co Ltd
Balance Sheet Decomposition
Xinjiang Tianrun Dairy Co Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 526.7m |
Receivables | 178m |
Other Current Assets | 679.7m |
Non-Current Assets | 4.4B |
Long-Term Investments | 19.7m |
PP&E | 4.3B |
Intangibles | 115.1m |
Other Non-Current Assets | 37.3m |
Free Cash Flow Analysis
Xinjiang Tianrun Dairy Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Xinjiang Tianrun Dairy Co Ltd
Revenue
|
2.8B
CNY
|
Cost of Revenue
|
-2.3B
CNY
|
Gross Profit
|
488.9m
CNY
|
Operating Expenses
|
-329.7m
CNY
|
Operating Income
|
159.2m
CNY
|
Other Expenses
|
-137.4m
CNY
|
Net Income
|
21.8m
CNY
|
Profitability Score
Profitability Due Diligence
Xinjiang Tianrun Dairy Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Xinjiang Tianrun Dairy Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xinjiang Tianrun Dairy Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Xinjiang Tianrun Dairy Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xinjiang Tianrun Dairy Co Ltd
According to Wall Street analysts, the average 1-year price target for Xinjiang Tianrun Dairy Co Ltd is 10.52 CNY with a low forecast of 9.39 CNY and a high forecast of 11.89 CNY.
Dividends
Current shareholder yield for Xinjiang Tianrun Dairy 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 Xinjiang Tianrun Dairy Co Ltd stock under the Base Case scenario is 13.11 CNY.
Compared to the current market price of 10.91 CNY, Xinjiang Tianrun Dairy Co Ltd is Undervalued by 17%.