Bright Dairy and Food Co Ltd
SSE:600597
Intrinsic Value
The intrinsic value of one Bright Dairy and Food Co Ltd stock under the Base Case scenario is 12.35 CNY. Compared to the current market price of 8.59 CNY, Bright Dairy and Food Co Ltd is Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bright Dairy and Food Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Bright Dairy and Food Co Ltd
Balance Sheet Decomposition
Bright Dairy and Food Co Ltd
Current Assets | 9.4B |
Cash & Short-Term Investments | 3.5B |
Receivables | 2.3B |
Other Current Assets | 3.6B |
Non-Current Assets | 14.1B |
Long-Term Investments | 184.4m |
PP&E | 12.2B |
Intangibles | 1.6B |
Other Non-Current Assets | 213.4m |
Free Cash Flow Analysis
Bright Dairy and Food Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Bright Dairy and Food Co Ltd
Revenue
|
24.2B
CNY
|
Cost of Revenue
|
-19.4B
CNY
|
Gross Profit
|
4.8B
CNY
|
Operating Expenses
|
-4.6B
CNY
|
Operating Income
|
221.3m
CNY
|
Other Expenses
|
539.7m
CNY
|
Net Income
|
761m
CNY
|
Profitability Score
Profitability Due Diligence
Bright Dairy and Food Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Bright Dairy and Food Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Bright Dairy and Food Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Bright Dairy and Food Co Ltd's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Bright Dairy and Food Co Ltd
According to Wall Street analysts, the average 1-year price target for Bright Dairy and Food Co Ltd is 9.64 CNY with a low forecast of 8.49 CNY and a high forecast of 10.95 CNY.
Dividends
Current shareholder yield for Bright Dairy and Food 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 Bright Dairy and Food Co Ltd stock under the Base Case scenario is 12.35 CNY.
Compared to the current market price of 8.59 CNY, Bright Dairy and Food Co Ltd is Undervalued by 30%.