Zhejiang Xianju Pharmaceutical Co Ltd
SZSE:002332
Intrinsic Value
The intrinsic value of one Zhejiang Xianju Pharmaceutical Co Ltd stock under the Base Case scenario is 16.67 CNY. Compared to the current market price of 10.07 CNY, Zhejiang Xianju Pharmaceutical Co Ltd is Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Zhejiang Xianju Pharmaceutical Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Zhejiang Xianju Pharmaceutical Co Ltd
Balance Sheet Decomposition
Zhejiang Xianju Pharmaceutical Co Ltd
Current Assets | 3.2B |
Cash & Short-Term Investments | 1.3B |
Receivables | 927.9m |
Other Current Assets | 971.9m |
Non-Current Assets | 3.7B |
Long-Term Investments | 330.5m |
PP&E | 2.4B |
Intangibles | 761.5m |
Other Non-Current Assets | 170.7m |
Free Cash Flow Analysis
Zhejiang Xianju Pharmaceutical Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Zhejiang Xianju Pharmaceutical Co Ltd
Revenue
|
4.1B
CNY
|
Cost of Revenue
|
-1.9B
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.5B
CNY
|
Operating Income
|
714.2m
CNY
|
Other Expenses
|
-92.5m
CNY
|
Net Income
|
621.7m
CNY
|
Profitability Score
Profitability Due Diligence
Zhejiang Xianju Pharmaceutical Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Zhejiang Xianju Pharmaceutical Co Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Zhejiang Xianju Pharmaceutical Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Zhejiang Xianju Pharmaceutical 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
Zhejiang Xianju Pharmaceutical Co Ltd
According to Wall Street analysts, the average 1-year price target for Zhejiang Xianju Pharmaceutical Co Ltd is 16.86 CNY with a low forecast of 15.53 CNY and a high forecast of 18.56 CNY.
Dividends
Current shareholder yield for Zhejiang Xianju Pharmaceutical 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 Zhejiang Xianju Pharmaceutical Co Ltd stock under the Base Case scenario is 16.67 CNY.
Compared to the current market price of 10.07 CNY, Zhejiang Xianju Pharmaceutical Co Ltd is Undervalued by 40%.