Yantai Changyu Pioneer Wine Co Ltd
SZSE:000869
Intrinsic Value
The intrinsic value of one Yantai Changyu Pioneer Wine Co Ltd stock under the Base Case scenario is 35.77 CNY. Compared to the current market price of 21.87 CNY, Yantai Changyu Pioneer Wine Co Ltd is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Yantai Changyu Pioneer Wine Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Yantai Changyu Pioneer Wine Co Ltd
Balance Sheet Decomposition
Yantai Changyu Pioneer Wine Co Ltd
Current Assets | 5.2B |
Cash & Short-Term Investments | 1.6B |
Receivables | 463.2m |
Other Current Assets | 3.1B |
Non-Current Assets | 7.1B |
Long-Term Investments | 62.1m |
PP&E | 5.9B |
Intangibles | 638.9m |
Other Non-Current Assets | 497.4m |
Free Cash Flow Analysis
Yantai Changyu Pioneer Wine Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yantai Changyu Pioneer Wine Co Ltd
Revenue
|
3.8B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
1.9B
CNY
|
Operating Expenses
|
-1.4B
CNY
|
Operating Income
|
472.4m
CNY
|
Other Expenses
|
-140.5m
CNY
|
Net Income
|
331.9m
CNY
|
Profitability Score
Profitability Due Diligence
Yantai Changyu Pioneer Wine Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Yantai Changyu Pioneer Wine Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yantai Changyu Pioneer Wine Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Score
Yantai Changyu Pioneer Wine Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yantai Changyu Pioneer Wine Co Ltd
According to Wall Street analysts, the average 1-year price target for Yantai Changyu Pioneer Wine Co Ltd is 28.36 CNY with a low forecast of 28.08 CNY and a high forecast of 29.19 CNY.
Dividends
Current shareholder yield for Yantai Changyu Pioneer Wine 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 Yantai Changyu Pioneer Wine Co Ltd stock under the Base Case scenario is 35.77 CNY.
Compared to the current market price of 21.87 CNY, Yantai Changyu Pioneer Wine Co Ltd is Undervalued by 39%.