
Anhui Gujing Distillery Co Ltd
SZSE:000596

Intrinsic Value
The intrinsic value of one
Anhui Gujing Distillery Co Ltd
stock under the Base Case scenario is
360.62
CNY.
Compared to the current market price of 175.79 CNY,
Anhui Gujing Distillery Co Ltd
is
Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Anhui Gujing Distillery Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Anhui Gujing Distillery Co Ltd
Balance Sheet Decomposition
Anhui Gujing Distillery Co Ltd
Current Assets | 26.5B |
Cash & Short-Term Investments | 17B |
Receivables | 1.3B |
Other Current Assets | 8.3B |
Non-Current Assets | 11.4B |
Long-Term Investments | 125m |
PP&E | 8.6B |
Intangibles | 1.7B |
Other Non-Current Assets | 941.9m |
Free Cash Flow Analysis
Anhui Gujing Distillery Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Anhui Gujing Distillery Co Ltd
Revenue
|
23.4B
CNY
|
Cost of Revenue
|
-8.5B
CNY
|
Gross Profit
|
14.8B
CNY
|
Operating Expenses
|
-7.4B
CNY
|
Operating Income
|
7.4B
CNY
|
Other Expenses
|
-1.9B
CNY
|
Net Income
|
5.5B
CNY
|
Profitability Score
Profitability Due Diligence
Anhui Gujing Distillery Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Score
Anhui Gujing Distillery Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Anhui Gujing Distillery Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Anhui Gujing Distillery Co Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Anhui Gujing Distillery Co Ltd
According to Wall Street analysts, the average 1-year price target for
Anhui Gujing Distillery Co Ltd
is 219.45 CNY
with a low forecast of 184.83 CNY and a high forecast of 265.02 CNY.
Dividends
Current shareholder yield for Anhui Gujing Distillery 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
Anhui Gujing Distillery Co Ltd
stock under the Base Case scenario is
360.62
CNY.
Compared to the current market price of 175.79 CNY,
Anhui Gujing Distillery Co Ltd
is
Undervalued by 51%.