New Hope Dairy Co Ltd
SZSE:002946
Intrinsic Value
The intrinsic value of one New Hope Dairy Co Ltd stock under the Base Case scenario is 23.41 CNY. Compared to the current market price of 15.09 CNY, New Hope Dairy Co Ltd is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
New Hope Dairy Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
New Hope Dairy Co Ltd
Balance Sheet Decomposition
New Hope Dairy Co Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 585.5m |
Receivables | 827.8m |
Other Current Assets | 758.2m |
Non-Current Assets | 7.1B |
Long-Term Investments | 1.1B |
PP&E | 4.1B |
Intangibles | 1.7B |
Other Non-Current Assets | 101.8m |
Free Cash Flow Analysis
New Hope Dairy Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
New Hope Dairy Co Ltd
Revenue
|
10.9B
CNY
|
Cost of Revenue
|
-7.9B
CNY
|
Gross Profit
|
3B
CNY
|
Operating Expenses
|
-2.2B
CNY
|
Operating Income
|
837.6m
CNY
|
Other Expenses
|
-313.9m
CNY
|
Net Income
|
523.7m
CNY
|
Profitability Score
Profitability Due Diligence
New Hope Dairy Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
New Hope Dairy Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
New Hope Dairy Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
New Hope Dairy Co Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
New Hope Dairy Co Ltd
According to Wall Street analysts, the average 1-year price target for New Hope Dairy Co Ltd is 14.21 CNY with a low forecast of 14 CNY and a high forecast of 14.7 CNY.
Dividends
Current shareholder yield for New Hope Dairy 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 New Hope Dairy Co Ltd stock under the Base Case scenario is 23.41 CNY.
Compared to the current market price of 15.09 CNY, New Hope Dairy Co Ltd is Undervalued by 36%.