
Livzon Pharmaceutical Group Inc
SZSE:000513

Intrinsic Value
The intrinsic value of one
Livzon Pharmaceutical Group Inc
stock under the Base Case scenario is
43.6
CNY.
Compared to the current market price of 35.43 CNY,
Livzon Pharmaceutical Group Inc
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Livzon Pharmaceutical Group Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Livzon Pharmaceutical Group Inc
Balance Sheet Decomposition
Livzon Pharmaceutical Group Inc
Current Assets | 16.6B |
Cash & Short-Term Investments | 10.8B |
Receivables | 3.5B |
Other Current Assets | 2.3B |
Non-Current Assets | 8.3B |
Long-Term Investments | 1.7B |
PP&E | 4.6B |
Intangibles | 841.2m |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Livzon Pharmaceutical Group Inc
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Livzon Pharmaceutical Group Inc
Revenue
|
11.9B
CNY
|
Cost of Revenue
|
-4.2B
CNY
|
Gross Profit
|
7.6B
CNY
|
Operating Expenses
|
-5B
CNY
|
Operating Income
|
2.6B
CNY
|
Other Expenses
|
-561m
CNY
|
Net Income
|
2B
CNY
|
Profitability Score
Profitability Due Diligence
Livzon Pharmaceutical Group Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Livzon Pharmaceutical Group Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Livzon Pharmaceutical Group Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Score
Livzon Pharmaceutical Group Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Livzon Pharmaceutical Group Inc
According to Wall Street analysts, the average 1-year price target for
Livzon Pharmaceutical Group Inc
is 38.79 CNY
with a low forecast of 30.66 CNY and a high forecast of 47.04 CNY.
Dividends
Current shareholder yield for Livzon Pharmaceutical Group Inc 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
Livzon Pharmaceutical Group Inc
stock under the Base Case scenario is
43.6
CNY.
Compared to the current market price of 35.43 CNY,
Livzon Pharmaceutical Group Inc
is
Undervalued by 19%.