
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
SSE:603369

Intrinsic Value
The intrinsic value of one
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
stock under the Base Case scenario is
76.42
CNY.
Compared to the current market price of 49.19 CNY,
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
is
Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
Balance Sheet Decomposition
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
Current Assets | 12.4B |
Cash & Short-Term Investments | 7.7B |
Receivables | 99.7m |
Other Current Assets | 4.6B |
Non-Current Assets | 10B |
Long-Term Investments | 2.5B |
PP&E | 6.3B |
Intangibles | 454.3m |
Other Non-Current Assets | 758.5m |
Free Cash Flow Analysis
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
Revenue
|
11.7B
CNY
|
Cost of Revenue
|
-4.5B
CNY
|
Gross Profit
|
7.2B
CNY
|
Operating Expenses
|
-2.7B
CNY
|
Operating Income
|
4.5B
CNY
|
Other Expenses
|
-947.1m
CNY
|
Net Income
|
3.6B
CNY
|
Profitability Score
Profitability Due Diligence
Jiangsu King's Luck Brewery Joint-Stock Co Ltd's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Score
Jiangsu King's Luck Brewery Joint-Stock Co Ltd's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Jiangsu King's Luck Brewery Joint-Stock Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
Jiangsu King's Luck Brewery Joint-Stock Co Ltd's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
According to Wall Street analysts, the average 1-year price target for
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
is 56.96 CNY
with a low forecast of 44.95 CNY and a high forecast of 75.61 CNY.
Dividends
Current shareholder yield for Jiangsu King's Luck Brewery Joint-Stock 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
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
stock under the Base Case scenario is
76.42
CNY.
Compared to the current market price of 49.19 CNY,
Jiangsu King's Luck Brewery Joint-Stock Co Ltd
is
Undervalued by 36%.