
Luzhou Laojiao Co Ltd
SZSE:000568

Intrinsic Value
The intrinsic value of one
Luzhou Laojiao Co Ltd
stock under the Base Case scenario is
254.66
CNY.
Compared to the current market price of 130.68 CNY,
Luzhou Laojiao Co Ltd
is
Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Luzhou Laojiao Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Luzhou Laojiao Co Ltd
Balance Sheet Decomposition
Luzhou Laojiao Co Ltd
Current Assets | 49.2B |
Cash & Short-Term Investments | 32.1B |
Receivables | 4.6B |
Other Current Assets | 12.5B |
Non-Current Assets | 17.3B |
Long-Term Investments | 3.2B |
PP&E | 10.1B |
Intangibles | 3.4B |
Other Non-Current Assets | 688m |
Free Cash Flow Analysis
Luzhou Laojiao Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Luzhou Laojiao Co Ltd
Revenue
|
32.6B
CNY
|
Cost of Revenue
|
-8.4B
CNY
|
Gross Profit
|
24.2B
CNY
|
Operating Expenses
|
-5.3B
CNY
|
Operating Income
|
18.9B
CNY
|
Other Expenses
|
-4.6B
CNY
|
Net Income
|
14.3B
CNY
|
Profitability Score
Profitability Due Diligence
Luzhou Laojiao Co Ltd's profitability score is 84/100. The higher the profitability score, the more profitable the company is.

Score
Luzhou Laojiao Co Ltd's profitability score is 84/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Luzhou Laojiao Co Ltd's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Luzhou Laojiao 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
Luzhou Laojiao Co Ltd
According to Wall Street analysts, the average 1-year price target for
Luzhou Laojiao Co Ltd
is 159.86 CNY
with a low forecast of 123.22 CNY and a high forecast of 257.12 CNY.
Dividends
Current shareholder yield for Luzhou Laojiao 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
Luzhou Laojiao Co Ltd
stock under the Base Case scenario is
254.66
CNY.
Compared to the current market price of 130.68 CNY,
Luzhou Laojiao Co Ltd
is
Undervalued by 49%.