
Wuliangye Yibin Co Ltd
SZSE:000858

Intrinsic Value
The intrinsic value of one
Wuliangye Yibin Co Ltd
stock under the Base Case scenario is
234.47
CNY.
Compared to the current market price of 134.6 CNY,
Wuliangye Yibin Co Ltd
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Wuliangye Yibin Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Wuliangye Yibin Co Ltd
Balance Sheet Decomposition
Wuliangye Yibin Co Ltd
Current Assets | 150.6B |
Cash & Short-Term Investments | 125.1B |
Receivables | 7.8B |
Other Current Assets | 17.7B |
Non-Current Assets | 21.1B |
Long-Term Investments | 2B |
PP&E | 13.4B |
Intangibles | 2.7B |
Other Non-Current Assets | 3B |
Free Cash Flow Analysis
Wuliangye Yibin Co Ltd
CNY | |
Free Cash Flow | CNY |
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
|
Profitability Score
Profitability Due Diligence
Wuliangye Yibin Co Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.

Score
Wuliangye Yibin Co Ltd's profitability score is 83/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Wuliangye Yibin Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Wuliangye Yibin Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Wuliangye Yibin Co Ltd
According to Wall Street analysts, the average 1-year price target for
Wuliangye Yibin Co Ltd
is 170.28 CNY
with a low forecast of 121.2 CNY and a high forecast of 229.64 CNY.
Dividends
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?
The intrinsic value of one
Wuliangye Yibin Co Ltd
stock under the Base Case scenario is
234.47
CNY.
Compared to the current market price of 134.6 CNY,
Wuliangye Yibin Co Ltd
is
Undervalued by 43%.