
Shanxi Xinghuacun Fen Wine Factory Co Ltd
SSE:600809

Intrinsic Value
The intrinsic value of one
Shanxi Xinghuacun Fen Wine Factory Co Ltd
stock under the Base Case scenario is
351.3
CNY.
Compared to the current market price of 217 CNY,
Shanxi Xinghuacun Fen Wine Factory Co Ltd
is
Undervalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shanxi Xinghuacun Fen Wine Factory Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Shanxi Xinghuacun Fen Wine Factory Co Ltd
Balance Sheet Decomposition
Shanxi Xinghuacun Fen Wine Factory Co Ltd
Current Assets | 39.9B |
Cash & Short-Term Investments | 10.9B |
Receivables | 1.5B |
Other Current Assets | 27.5B |
Non-Current Assets | 9.9B |
Long-Term Investments | 120.9m |
PP&E | 4.1B |
Intangibles | 1.2B |
Other Non-Current Assets | 4.4B |
Free Cash Flow Analysis
Shanxi Xinghuacun Fen Wine Factory Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Shanxi Xinghuacun Fen Wine Factory Co Ltd
Revenue
|
36.5B
CNY
|
Cost of Revenue
|
-15.2B
CNY
|
Gross Profit
|
21.3B
CNY
|
Operating Expenses
|
-5B
CNY
|
Operating Income
|
16.3B
CNY
|
Other Expenses
|
-3.9B
CNY
|
Net Income
|
12.4B
CNY
|
Profitability Score
Profitability Due Diligence
Shanxi Xinghuacun Fen Wine Factory Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.

Score
Shanxi Xinghuacun Fen Wine Factory Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Shanxi Xinghuacun Fen Wine Factory Co Ltd's solvency score is 82/100. The higher the solvency score, the more solvent the company is.

Score
Shanxi Xinghuacun Fen Wine Factory 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
Shanxi Xinghuacun Fen Wine Factory Co Ltd
According to Wall Street analysts, the average 1-year price target for
Shanxi Xinghuacun Fen Wine Factory Co Ltd
is 231.89 CNY
with a low forecast of 161.78 CNY and a high forecast of 268.42 CNY.
Dividends
Current shareholder yield for Shanxi Xinghuacun Fen Wine Factory 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
Shanxi Xinghuacun Fen Wine Factory Co Ltd
stock under the Base Case scenario is
351.3
CNY.
Compared to the current market price of 217 CNY,
Shanxi Xinghuacun Fen Wine Factory Co Ltd
is
Undervalued by 38%.