Yantai North Andre Juice Co Ltd
SSE:605198
Intrinsic Value
The intrinsic value of one Yantai North Andre Juice Co Ltd stock under the Base Case scenario is 15.28 CNY. Compared to the current market price of 36.87 CNY, Yantai North Andre Juice Co Ltd is Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Yantai North Andre Juice Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Yantai North Andre Juice Co Ltd
Balance Sheet Decomposition
Yantai North Andre Juice Co Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 742.9m |
Receivables | 338.7m |
Other Current Assets | 738.2m |
Non-Current Assets | 928.1m |
Long-Term Investments | 566k |
PP&E | 785.2m |
Intangibles | 108.8m |
Other Non-Current Assets | 33.5m |
Free Cash Flow Analysis
Yantai North Andre Juice Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yantai North Andre Juice Co Ltd
Revenue
|
1.2B
CNY
|
Cost of Revenue
|
-913.8m
CNY
|
Gross Profit
|
318.6m
CNY
|
Operating Expenses
|
-77.1m
CNY
|
Operating Income
|
241.5m
CNY
|
Other Expenses
|
-2.4m
CNY
|
Net Income
|
239.1m
CNY
|
Profitability Score
Profitability Due Diligence
Yantai North Andre Juice Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Yantai North Andre Juice Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yantai North Andre Juice Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Yantai North Andre Juice Co Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yantai North Andre Juice Co Ltd
According to Wall Street analysts, the average 1-year price target for Yantai North Andre Juice Co Ltd is 44.73 CNY with a low forecast of 44.29 CNY and a high forecast of 46.04 CNY.
Dividends
Current shareholder yield for Yantai North Andre Juice 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 Yantai North Andre Juice Co Ltd stock under the Base Case scenario is 15.28 CNY.
Compared to the current market price of 36.87 CNY, Yantai North Andre Juice Co Ltd is Overvalued by 59%.