Tianjin Yiyi Hygiene Products Co Ltd
SZSE:001206
Intrinsic Value
The intrinsic value of one Tianjin Yiyi Hygiene Products Co Ltd stock under the Base Case scenario is 25.47 CNY. Compared to the current market price of 21.74 CNY, Tianjin Yiyi Hygiene Products Co Ltd is Undervalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tianjin Yiyi Hygiene Products Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Tianjin Yiyi Hygiene Products Co Ltd
Balance Sheet Decomposition
Tianjin Yiyi Hygiene Products Co Ltd
Current Assets | 1.2B |
Cash & Short-Term Investments | 664.4m |
Receivables | 361.1m |
Other Current Assets | 199.4m |
Non-Current Assets | 768.1m |
Long-Term Investments | 97.3m |
PP&E | 605.9m |
Intangibles | 49.5m |
Other Non-Current Assets | 15.4m |
Free Cash Flow Analysis
Tianjin Yiyi Hygiene Products Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tianjin Yiyi Hygiene Products Co Ltd
Revenue
|
1.5B
CNY
|
Cost of Revenue
|
-1.2B
CNY
|
Gross Profit
|
285.8m
CNY
|
Operating Expenses
|
-94.3m
CNY
|
Operating Income
|
191.5m
CNY
|
Other Expenses
|
-38m
CNY
|
Net Income
|
153.5m
CNY
|
Profitability Score
Profitability Due Diligence
Tianjin Yiyi Hygiene Products Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Tianjin Yiyi Hygiene Products Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tianjin Yiyi Hygiene Products Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Tianjin Yiyi Hygiene Products 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
Tianjin Yiyi Hygiene Products Co Ltd
According to Wall Street analysts, the average 1-year price target for Tianjin Yiyi Hygiene Products Co Ltd is 21.42 CNY with a low forecast of 21.21 CNY and a high forecast of 22.05 CNY.
Dividends
Current shareholder yield for Tianjin Yiyi Hygiene Products 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 Tianjin Yiyi Hygiene Products Co Ltd stock under the Base Case scenario is 25.47 CNY.
Compared to the current market price of 21.74 CNY, Tianjin Yiyi Hygiene Products Co Ltd is Undervalued by 15%.