
Huadong Medicine Co Ltd
SZSE:000963

Intrinsic Value
The intrinsic value of one
Huadong Medicine Co Ltd
stock under the Base Case scenario is
59.69
CNY.
Compared to the current market price of 39.33 CNY,
Huadong Medicine Co Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Huadong Medicine Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Huadong Medicine Co Ltd
Balance Sheet Decomposition
Huadong Medicine Co Ltd
Current Assets | 21.1B |
Cash & Short-Term Investments | 5B |
Receivables | 10.6B |
Other Current Assets | 5.5B |
Non-Current Assets | 16.8B |
Long-Term Investments | 2.2B |
PP&E | 5.5B |
Intangibles | 7.6B |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Huadong Medicine Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Huadong Medicine Co Ltd
Revenue
|
41.9B
CNY
|
Cost of Revenue
|
-28B
CNY
|
Gross Profit
|
13.9B
CNY
|
Operating Expenses
|
-9.5B
CNY
|
Operating Income
|
4.4B
CNY
|
Other Expenses
|
-919.6m
CNY
|
Net Income
|
3.5B
CNY
|
Profitability Score
Profitability Due Diligence
Huadong Medicine Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Huadong Medicine Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Huadong Medicine Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Huadong Medicine Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Huadong Medicine Co Ltd
According to Wall Street analysts, the average 1-year price target for
Huadong Medicine Co Ltd
is 44.23 CNY
with a low forecast of 31.31 CNY and a high forecast of 53.64 CNY.
Dividends
Current shareholder yield for Huadong Medicine 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
Huadong Medicine Co Ltd
stock under the Base Case scenario is
59.69
CNY.
Compared to the current market price of 39.33 CNY,
Huadong Medicine Co Ltd
is
Undervalued by 34%.