
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422

Intrinsic Value
The intrinsic value of one
Sichuan Kelun Pharmaceutical Co Ltd
stock under the Base Case scenario is
44.13
CNY.
Compared to the current market price of 32.47 CNY,
Sichuan Kelun Pharmaceutical Co Ltd
is
Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sichuan Kelun Pharmaceutical Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Sichuan Kelun Pharmaceutical Co Ltd
Balance Sheet Decomposition
Sichuan Kelun Pharmaceutical Co Ltd
Current Assets | 19.1B |
Cash & Short-Term Investments | 7.1B |
Receivables | 6.6B |
Other Current Assets | 5.4B |
Non-Current Assets | 19.3B |
Long-Term Investments | 4.2B |
PP&E | 13B |
Intangibles | 1.3B |
Other Non-Current Assets | 820.2m |
Free Cash Flow Analysis
Sichuan Kelun Pharmaceutical Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Sichuan Kelun Pharmaceutical Co Ltd
Revenue
|
22.5B
CNY
|
Cost of Revenue
|
-11B
CNY
|
Gross Profit
|
11.5B
CNY
|
Operating Expenses
|
-6.9B
CNY
|
Operating Income
|
4.5B
CNY
|
Other Expenses
|
-1.6B
CNY
|
Net Income
|
3B
CNY
|
Profitability Score
Profitability Due Diligence
Sichuan Kelun Pharmaceutical Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Sichuan Kelun Pharmaceutical Co Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sichuan Kelun Pharmaceutical Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Sichuan Kelun Pharmaceutical Co Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sichuan Kelun Pharmaceutical Co Ltd
According to Wall Street analysts, the average 1-year price target for
Sichuan Kelun Pharmaceutical Co Ltd
is 43.52 CNY
with a low forecast of 39.39 CNY and a high forecast of 48.09 CNY.
Dividends
Current shareholder yield for Sichuan Kelun 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
Sichuan Kelun Pharmaceutical Co Ltd
stock under the Base Case scenario is
44.13
CNY.
Compared to the current market price of 32.47 CNY,
Sichuan Kelun Pharmaceutical Co Ltd
is
Undervalued by 26%.