
Yantai China Pet Foods Co Ltd
SZSE:002891

Intrinsic Value
The intrinsic value of one
Yantai China Pet Foods Co Ltd
stock under the Base Case scenario is
55.37
CNY.
Compared to the current market price of 41.42 CNY,
Yantai China Pet Foods Co Ltd
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yantai China Pet Foods Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Yantai China Pet Foods Co Ltd
Balance Sheet Decomposition
Yantai China Pet Foods Co Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 358m |
Receivables | 643.1m |
Other Current Assets | 642.4m |
Non-Current Assets | 2.4B |
Long-Term Investments | 297.7m |
PP&E | 1.6B |
Intangibles | 318.4m |
Other Non-Current Assets | 129.5m |
Free Cash Flow Analysis
Yantai China Pet Foods Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yantai China Pet Foods Co Ltd
Revenue
|
4.2B
CNY
|
Cost of Revenue
|
-3.1B
CNY
|
Gross Profit
|
1.1B
CNY
|
Operating Expenses
|
-722.4m
CNY
|
Operating Income
|
426.7m
CNY
|
Other Expenses
|
-88.3m
CNY
|
Net Income
|
338.4m
CNY
|
Profitability Score
Profitability Due Diligence
Yantai China Pet Foods Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Yantai China Pet Foods Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yantai China Pet Foods Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
Yantai China Pet Foods Co Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yantai China Pet Foods Co Ltd
According to Wall Street analysts, the average 1-year price target for
Yantai China Pet Foods Co Ltd
is 41.15 CNY
with a low forecast of 31.82 CNY and a high forecast of 50.51 CNY.
Dividends
Current shareholder yield for Yantai China Pet Foods 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 China Pet Foods Co Ltd
stock under the Base Case scenario is
55.37
CNY.
Compared to the current market price of 41.42 CNY,
Yantai China Pet Foods Co Ltd
is
Undervalued by 25%.