
Yunnan Baiyao Group Co Ltd
SZSE:000538

Intrinsic Value
The intrinsic value of one
Yunnan Baiyao Group Co Ltd
stock under the Base Case scenario is
71.49
CNY.
Compared to the current market price of 57.21 CNY,
Yunnan Baiyao Group Co Ltd
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yunnan Baiyao Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yunnan Baiyao Group Co Ltd
Balance Sheet Decomposition
Yunnan Baiyao Group Co Ltd
Current Assets | 34.2B |
Cash & Short-Term Investments | 13.4B |
Receivables | 13.5B |
Other Current Assets | 7.3B |
Non-Current Assets | 18.8B |
Long-Term Investments | 13.1B |
PP&E | 4B |
Intangibles | 684.2m |
Other Non-Current Assets | 973.5m |
Free Cash Flow Analysis
Yunnan Baiyao Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yunnan Baiyao Group Co Ltd
Revenue
|
40B
CNY
|
Cost of Revenue
|
-28.9B
CNY
|
Gross Profit
|
11.1B
CNY
|
Operating Expenses
|
-6.5B
CNY
|
Operating Income
|
4.7B
CNY
|
Other Expenses
|
87.3m
CNY
|
Net Income
|
4.7B
CNY
|
Profitability Score
Profitability Due Diligence
Yunnan Baiyao Group Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Yunnan Baiyao Group Co Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yunnan Baiyao Group Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Yunnan Baiyao Group Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yunnan Baiyao Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Yunnan Baiyao Group Co Ltd
is 68.61 CNY
with a low forecast of 54.74 CNY and a high forecast of 76.65 CNY.
Dividends
Current shareholder yield for Yunnan Baiyao 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?
The intrinsic value of one
Yunnan Baiyao Group Co Ltd
stock under the Base Case scenario is
71.49
CNY.
Compared to the current market price of 57.21 CNY,
Yunnan Baiyao Group Co Ltd
is
Undervalued by 20%.