G

Guangxi LiuYao Group Co Ltd
SSE:603368

Watchlist Manager
Guangxi LiuYao Group Co Ltd
SSE:603368
Watchlist
Price: 18.88 CNY -2.48%
Market Cap: 7.5B CNY
Have any thoughts about
Guangxi LiuYao Group Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Guangxi LiuYao Group Co Ltd stock under the Base Case scenario is 54.97 CNY. Compared to the current market price of 18.88 CNY, Guangxi LiuYao Group Co Ltd is Undervalued by 66%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
54.97 CNY
Undervaluation 66%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation Backtest
Guangxi LiuYao Group Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Guangxi LiuYao Group Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Guangxi LiuYao Group Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Guangxi LiuYao Group Co Ltd

Provide an overview of the primary business activities
of Guangxi LiuYao Group Co Ltd.

What unique competitive advantages
does Guangxi LiuYao Group Co Ltd hold over its rivals?

What risks and challenges
does Guangxi LiuYao Group Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Guangxi LiuYao Group Co Ltd.

Provide P/S
for Guangxi LiuYao Group Co Ltd.

Provide P/E
for Guangxi LiuYao Group Co Ltd.

Provide P/OCF
for Guangxi LiuYao Group Co Ltd.

Provide P/FCFE
for Guangxi LiuYao Group Co Ltd.

Provide P/B
for Guangxi LiuYao Group Co Ltd.

Provide EV/S
for Guangxi LiuYao Group Co Ltd.

Provide EV/GP
for Guangxi LiuYao Group Co Ltd.

Provide EV/EBITDA
for Guangxi LiuYao Group Co Ltd.

Provide EV/EBIT
for Guangxi LiuYao Group Co Ltd.

Provide EV/OCF
for Guangxi LiuYao Group Co Ltd.

Provide EV/FCFF
for Guangxi LiuYao Group Co Ltd.

Provide EV/IC
for Guangxi LiuYao Group Co Ltd.

Show me price targets
for Guangxi LiuYao Group Co Ltd made by professional analysts.

What are the Revenue projections
for Guangxi LiuYao Group Co Ltd?

How accurate were the past Revenue estimates
for Guangxi LiuYao Group Co Ltd?

What are the Net Income projections
for Guangxi LiuYao Group Co Ltd?

How accurate were the past Net Income estimates
for Guangxi LiuYao Group Co Ltd?

What are the EPS projections
for Guangxi LiuYao Group Co Ltd?

How accurate were the past EPS estimates
for Guangxi LiuYao Group Co Ltd?

What are the EBIT projections
for Guangxi LiuYao Group Co Ltd?

How accurate were the past EBIT estimates
for Guangxi LiuYao Group Co Ltd?

Compare the revenue forecasts
for Guangxi LiuYao Group Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Guangxi LiuYao Group Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Guangxi LiuYao Group Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Guangxi LiuYao Group Co Ltd compared to its peers.

Compare the P/E ratios
of Guangxi LiuYao Group Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Guangxi LiuYao Group Co Ltd with its peers.

Analyze the financial leverage
of Guangxi LiuYao Group Co Ltd compared to its main competitors.

Show all profitability ratios
for Guangxi LiuYao Group Co Ltd.

Provide ROE
for Guangxi LiuYao Group Co Ltd.

Provide ROA
for Guangxi LiuYao Group Co Ltd.

Provide ROIC
for Guangxi LiuYao Group Co Ltd.

Provide ROCE
for Guangxi LiuYao Group Co Ltd.

Provide Gross Margin
for Guangxi LiuYao Group Co Ltd.

Provide Operating Margin
for Guangxi LiuYao Group Co Ltd.

Provide Net Margin
for Guangxi LiuYao Group Co Ltd.

Provide FCF Margin
for Guangxi LiuYao Group Co Ltd.

Show all solvency ratios
for Guangxi LiuYao Group Co Ltd.

Provide D/E Ratio
for Guangxi LiuYao Group Co Ltd.

Provide D/A Ratio
for Guangxi LiuYao Group Co Ltd.

Provide Interest Coverage Ratio
for Guangxi LiuYao Group Co Ltd.

Provide Altman Z-Score Ratio
for Guangxi LiuYao Group Co Ltd.

Provide Quick Ratio
for Guangxi LiuYao Group Co Ltd.

Provide Current Ratio
for Guangxi LiuYao Group Co Ltd.

Provide Cash Ratio
for Guangxi LiuYao Group Co Ltd.

What is the historical Revenue growth
over the last 5 years for Guangxi LiuYao Group Co Ltd?

What is the historical Net Income growth
over the last 5 years for Guangxi LiuYao Group Co Ltd?

What is the current Free Cash Flow
of Guangxi LiuYao Group Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Guangxi LiuYao Group Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Guangxi LiuYao Group Co Ltd

Current Assets 19B
Cash & Short-Term Investments 2.5B
Receivables 12.1B
Other Current Assets 4.3B
Non-Current Assets 2.9B
Long-Term Investments 387m
PP&E 1.3B
Intangibles 997.3m
Other Non-Current Assets 234.2m
Current Liabilities 12.3B
Accounts Payable 3.5B
Accrued Liabilities 24.6m
Short-Term Debt 7.7B
Other Current Liabilities 1.1B
Non-Current Liabilities 2B
Long-Term Debt 1.2B
Other Non-Current Liabilities 811.1m
Efficiency

Earnings Waterfall
Guangxi LiuYao Group Co Ltd

Revenue
21.1B CNY
Cost of Revenue
-18.7B CNY
Gross Profit
2.4B CNY
Operating Expenses
-1.1B CNY
Operating Income
1.3B CNY
Other Expenses
-434m CNY
Net Income
870.8m CNY

Free Cash Flow Analysis
Guangxi LiuYao Group Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Guangxi LiuYao Group Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive 3-Year Average ROE
Positive Free Cash Flow
50/100
Profitability
Score

Guangxi LiuYao Group Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Guangxi LiuYao Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Average Altman Z-Score
49/100
Solvency
Score

Guangxi LiuYao Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Guangxi LiuYao Group Co Ltd

Wall Street analysts forecast Guangxi LiuYao Group Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Guangxi LiuYao Group Co Ltd is 22.42 CNY with a low forecast of 22.2 CNY and a high forecast of 23.08 CNY.

Lowest
Price Target
22.2 CNY
18% Upside
Average
Price Target
22.42 CNY
19% Upside
Highest
Price Target
23.08 CNY
22% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Guangxi LiuYao Group Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Guangxi LiuYao Group 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Guangxi LiuYao Group Co Ltd

Country

China

Industry

Health Care

Market Cap

7.7B CNY

Dividend Yield

0%

Description

Guangxi Liuzhou Pharmaceutical Co., Ltd. engages in the wholesale and retail business of medicines and medical equipment. The company is headquartered in Liuzhou, Guangxi and currently employs 4,751 full-time employees. The company went IPO on 2014-12-04. The firm is mainly engaged in three businesses. The pharmaceutical wholesale business mainly distributes pharmaceutical products to medical and health institutions at all levels, pharmaceutical distribution enterprises and chain pharmacies. The pharmaceutical retail business provides sales and health services of various pharmaceutical products, medical devices and other pharmaceutical products to individual consumers through terminal pharmacies. The pharmaceutical industry business is mainly engaged in the production and research and development of pharmaceuticals and medical devices. The firm is also engaged in supply chain value-added services, pharmaceutical Internet services, terminal health services, etc.

Contact

GUANGXI
Liuzhou
No. 68, Guantang Avenue
+867722566078
www.lzyy.cn

IPO

2014-12-04

Employees

4 751

Officers

Chairman & CEO
Mr. Chaoyang Zhu
VP, Financial Director & Accounting Supervisor
Mr. Xiangxing Zeng
VP & Secretary of the Board of Directors
Ms. Wen Jie Shen
VP & Director
Ms. Chunxue Tang
Vice President
Mr. Xianhua Zhu

See Also

Discover More
What is the Intrinsic Value of one Guangxi LiuYao Group Co Ltd stock?

The intrinsic value of one Guangxi LiuYao Group Co Ltd stock under the Base Case scenario is 54.97 CNY.

Is Guangxi LiuYao Group Co Ltd stock undervalued or overvalued?

Compared to the current market price of 18.88 CNY, Guangxi LiuYao Group Co Ltd is Undervalued by 66%.

Back to Top