Heilongjiang Agriculture Co Ltd
SSE:600598
Intrinsic Value
The intrinsic value of one Heilongjiang Agriculture Co Ltd stock under the Base Case scenario is 14.16 CNY. Compared to the current market price of 15.83 CNY, Heilongjiang Agriculture Co Ltd is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Heilongjiang Agriculture Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Heilongjiang Agriculture Co Ltd
Balance Sheet Decomposition
Heilongjiang Agriculture Co Ltd
Current Assets | 5.6B |
Cash & Short-Term Investments | 5.4B |
Receivables | 55.8m |
Other Current Assets | 214m |
Non-Current Assets | 5B |
Long-Term Investments | 433.8m |
PP&E | 3.8B |
Intangibles | 417m |
Other Non-Current Assets | 391.8m |
Free Cash Flow Analysis
Heilongjiang Agriculture Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Heilongjiang Agriculture Co Ltd
Revenue
|
5.4B
CNY
|
Cost of Revenue
|
-3.6B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-786m
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
36.6m
CNY
|
Net Income
|
1.1B
CNY
|
Profitability Score
Profitability Due Diligence
Heilongjiang Agriculture Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Score
Heilongjiang Agriculture Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Heilongjiang Agriculture Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Score
Heilongjiang Agriculture Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Heilongjiang Agriculture Co Ltd
According to Wall Street analysts, the average 1-year price target for Heilongjiang Agriculture Co Ltd is 18.36 CNY with a low forecast of 18.18 CNY and a high forecast of 18.9 CNY.
Dividends
Current shareholder yield for Heilongjiang Agriculture 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 Heilongjiang Agriculture Co Ltd stock under the Base Case scenario is 14.16 CNY.
Compared to the current market price of 15.83 CNY, Heilongjiang Agriculture Co Ltd is Overvalued by 11%.