Wuliangye Yibin Co Ltd
SZSE:000858

Watchlist Manager
Wuliangye Yibin Co Ltd Logo
Wuliangye Yibin Co Ltd
SZSE:000858
Watchlist
Price: 144.89 CNY -3.08% Market Closed
Market Cap: 562.4B CNY
Have any thoughts about
Wuliangye Yibin Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Wuliangye Yibin Co Ltd stock under the Base Case scenario is 214.98 CNY. Compared to the current market price of 144.89 CNY, Wuliangye Yibin Co Ltd is Undervalued by 33%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
214.98 CNY
Undervaluation 33%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Wuliangye Yibin Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Wuliangye Yibin Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Wuliangye Yibin Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Wuliangye Yibin Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Wuliangye Yibin Co Ltd

Provide an overview of the primary business activities
of Wuliangye Yibin Co Ltd.

What unique competitive advantages
does Wuliangye Yibin Co Ltd hold over its rivals?

What risks and challenges
does Wuliangye Yibin Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Wuliangye Yibin Co Ltd.

Provide P/S
for Wuliangye Yibin Co Ltd.

Provide P/E
for Wuliangye Yibin Co Ltd.

Provide P/OCF
for Wuliangye Yibin Co Ltd.

Provide P/FCFE
for Wuliangye Yibin Co Ltd.

Provide P/B
for Wuliangye Yibin Co Ltd.

Provide EV/S
for Wuliangye Yibin Co Ltd.

Provide EV/GP
for Wuliangye Yibin Co Ltd.

Provide EV/EBITDA
for Wuliangye Yibin Co Ltd.

Provide EV/EBIT
for Wuliangye Yibin Co Ltd.

Provide EV/OCF
for Wuliangye Yibin Co Ltd.

Provide EV/FCFF
for Wuliangye Yibin Co Ltd.

Provide EV/IC
for Wuliangye Yibin Co Ltd.

Show me price targets
for Wuliangye Yibin Co Ltd made by professional analysts.

What are the Revenue projections
for Wuliangye Yibin Co Ltd?

How accurate were the past Revenue estimates
for Wuliangye Yibin Co Ltd?

What are the Net Income projections
for Wuliangye Yibin Co Ltd?

How accurate were the past Net Income estimates
for Wuliangye Yibin Co Ltd?

What are the EPS projections
for Wuliangye Yibin Co Ltd?

How accurate were the past EPS estimates
for Wuliangye Yibin Co Ltd?

What are the EBIT projections
for Wuliangye Yibin Co Ltd?

How accurate were the past EBIT estimates
for Wuliangye Yibin Co Ltd?

Compare the revenue forecasts
for Wuliangye Yibin Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wuliangye Yibin Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wuliangye Yibin Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Wuliangye Yibin Co Ltd compared to its peers.

Compare the P/E ratios
of Wuliangye Yibin Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Wuliangye Yibin Co Ltd with its peers.

Analyze the financial leverage
of Wuliangye Yibin Co Ltd compared to its main competitors.

Show all profitability ratios
for Wuliangye Yibin Co Ltd.

Provide ROE
for Wuliangye Yibin Co Ltd.

Provide ROA
for Wuliangye Yibin Co Ltd.

Provide ROIC
for Wuliangye Yibin Co Ltd.

Provide ROCE
for Wuliangye Yibin Co Ltd.

Provide Gross Margin
for Wuliangye Yibin Co Ltd.

Provide Operating Margin
for Wuliangye Yibin Co Ltd.

Provide Net Margin
for Wuliangye Yibin Co Ltd.

Provide FCF Margin
for Wuliangye Yibin Co Ltd.

Show all solvency ratios
for Wuliangye Yibin Co Ltd.

Provide D/E Ratio
for Wuliangye Yibin Co Ltd.

Provide D/A Ratio
for Wuliangye Yibin Co Ltd.

Provide Interest Coverage Ratio
for Wuliangye Yibin Co Ltd.

Provide Altman Z-Score Ratio
for Wuliangye Yibin Co Ltd.

Provide Quick Ratio
for Wuliangye Yibin Co Ltd.

Provide Current Ratio
for Wuliangye Yibin Co Ltd.

Provide Cash Ratio
for Wuliangye Yibin Co Ltd.

What is the historical Revenue growth
over the last 5 years for Wuliangye Yibin Co Ltd?

What is the historical Net Income growth
over the last 5 years for Wuliangye Yibin Co Ltd?

What is the current Free Cash Flow
of Wuliangye Yibin Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wuliangye Yibin Co Ltd.

Business Breakdown

Wuliangye Yibin Co Ltd., a leading player in China's liquor industry, embodies a rich heritage and a commitment to excellence that has propelled it to an esteemed position in the global market. Established over 70 years ago in Yibin, Sichuan province, the company is renowned for its signature product, Wuliangye, a premium baijiu, which is distilled using a time-honored method and a unique blend of five grains. This meticulous production process, coupled with a focus on quality, has not only cultivated a loyal customer base but also elevated the brand to iconic status within China. As the country's affluent middle class continues to grow, Wuliangye is strategically positioned to benefit from...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wuliangye Yibin Co Ltd

Current Assets 165.4B
Cash & Short-Term Investments 128.5B
Receivables 19.7B
Other Current Assets 17.2B
Non-Current Assets 20.5B
Long-Term Investments 2B
PP&E 13B
Intangibles 2.6B
Other Non-Current Assets 2.8B
Current Liabilities 50.8B
Accounts Payable 9B
Accrued Liabilities 7.1B
Short-Term Debt 569.7m
Other Current Liabilities 34.2B
Non-Current Liabilities 4.7B
Long-Term Debt 646.2m
Other Non-Current Liabilities 4B
Efficiency

Earnings Waterfall
Wuliangye Yibin Co Ltd

Revenue
95.4B CNY
Cost of Revenue
-36.8B CNY
Gross Profit
58.6B CNY
Operating Expenses
-13.2B CNY
Operating Income
45.5B CNY
Other Expenses
-10.3B CNY
Net Income
35.2B CNY

Free Cash Flow Analysis
Wuliangye Yibin Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Wuliangye Yibin Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
82/100
Profitability
Score

Wuliangye Yibin Co Ltd's profitability score is 82/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Wuliangye Yibin Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
84/100
Solvency
Score

Wuliangye Yibin Co Ltd's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Wuliangye Yibin Co Ltd

Wall Street analysts forecast Wuliangye Yibin Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Wuliangye Yibin Co Ltd is 173.1 CNY with a low forecast of 121.2 CNY and a high forecast of 229.64 CNY.

Lowest
Price Target
121.2 CNY
16% Downside
Average
Price Target
173.1 CNY
19% Upside
Highest
Price Target
229.64 CNY
58% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Wuliangye Yibin Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Wuliangye Yibin 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Wuliangye Yibin Co Ltd Logo
Wuliangye Yibin Co Ltd

Country

China

Industry

Beverages

Market Cap

562.4B CNY

Dividend Yield

3.22%

Description

Wuliangye Yibin Co., Ltd. engages in the production and distribution of wine, beverage, and refined tea. The company is headquartered in Yibin, Sichuan and currently employs 25,803 full-time employees. is a China-based company principally engaged in the production and sale of distilled liquor. The firm's products mainly consist of Luzhou-flavor liquor, Maotai-flavor liquor, Maotai-Luzhou-flavor liquor and fruit wine. The firm distributes its products mainly in domestic market.

Contact

SICHUAN
Yibin
No. 150, Minjiang West Road, Cuiping District
+868313567000
www.wuliangye.com.cn

IPO

1998-04-27

Employees

25 803

Officers

Vice Chairman & GM
Mr. Wenge Jiang
Acting Chief Financial Officer
Mr. Zhiping Xie
Chief Engineer
Ms. Yunxia Yang
Deputy GM, Board Secretary & Non Independent Director
Mr. Xin Zhang
Deputy General Manager
Mr. Song Yue

See Also

Discover More
What is the Intrinsic Value of one Wuliangye Yibin Co Ltd stock?

The intrinsic value of one Wuliangye Yibin Co Ltd stock under the Base Case scenario is 214.98 CNY.

Is Wuliangye Yibin Co Ltd stock undervalued or overvalued?

Compared to the current market price of 144.89 CNY, Wuliangye Yibin Co Ltd is Undervalued by 33%.

Back to Top