Zhe Jiang Li Zi Yuan Food Co Ltd
SSE:605337
Intrinsic Value
The intrinsic value of one Zhe Jiang Li Zi Yuan Food Co Ltd stock under the Base Case scenario is 15.68 CNY. Compared to the current market price of 12.53 CNY, Zhe Jiang Li Zi Yuan Food Co Ltd is Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Zhe Jiang Li Zi Yuan Food Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Zhe Jiang Li Zi Yuan Food Co Ltd
Balance Sheet Decomposition
Zhe Jiang Li Zi Yuan Food Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 757.5m |
Receivables | 2.7m |
Other Current Assets | 425.2m |
Non-Current Assets | 1.7B |
Long-Term Investments | 17.6m |
PP&E | 1B |
Intangibles | 132.9m |
Other Non-Current Assets | 565.9m |
Free Cash Flow Analysis
Zhe Jiang Li Zi Yuan Food Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Zhe Jiang Li Zi Yuan Food Co Ltd
Revenue
|
1.4B
CNY
|
Cost of Revenue
|
-889.5m
CNY
|
Gross Profit
|
517.2m
CNY
|
Operating Expenses
|
-271.4m
CNY
|
Operating Income
|
245.8m
CNY
|
Other Expenses
|
-40.7m
CNY
|
Net Income
|
205.1m
CNY
|
Profitability Score
Profitability Due Diligence
Zhe Jiang Li Zi Yuan Food Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Zhe Jiang Li Zi Yuan Food Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhe Jiang Li Zi Yuan Food Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Zhe Jiang Li Zi Yuan Food Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Zhe Jiang Li Zi Yuan Food Co Ltd
According to Wall Street analysts, the average 1-year price target for Zhe Jiang Li Zi Yuan Food Co Ltd is 15.81 CNY with a low forecast of 15.15 CNY and a high forecast of 16.8 CNY.
Dividends
Current shareholder yield for Zhe Jiang Li Zi Yuan Food 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 Zhe Jiang Li Zi Yuan Food Co Ltd stock under the Base Case scenario is 15.68 CNY.
Compared to the current market price of 12.53 CNY, Zhe Jiang Li Zi Yuan Food Co Ltd is Undervalued by 20%.