
Yunnan Botanee Bio-Technology Group Co Ltd
SZSE:300957

Intrinsic Value
The intrinsic value of one
Yunnan Botanee Bio-Technology Group Co Ltd
stock under the Base Case scenario is
61.78
CNY.
Compared to the current market price of 42.49 CNY,
Yunnan Botanee Bio-Technology Group Co Ltd
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Yunnan Botanee Bio-Technology Group Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Yunnan Botanee Bio-Technology Group Co Ltd
Balance Sheet Decomposition
Yunnan Botanee Bio-Technology Group Co Ltd
Current Assets | 5.6B |
Cash & Short-Term Investments | 3.1B |
Receivables | 969.8m |
Other Current Assets | 1.5B |
Non-Current Assets | 2.2B |
Long-Term Investments | 345.2m |
PP&E | 909.7m |
Intangibles | 680.7m |
Other Non-Current Assets | 303.3m |
Free Cash Flow Analysis
Yunnan Botanee Bio-Technology Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Yunnan Botanee Bio-Technology Group Co Ltd
Revenue
|
6.1B
CNY
|
Cost of Revenue
|
-1.7B
CNY
|
Gross Profit
|
4.4B
CNY
|
Operating Expenses
|
-3.7B
CNY
|
Operating Income
|
618.3m
CNY
|
Other Expenses
|
-25.9m
CNY
|
Net Income
|
592.4m
CNY
|
Profitability Score
Profitability Due Diligence
Yunnan Botanee Bio-Technology Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Yunnan Botanee Bio-Technology Group Co Ltd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Yunnan Botanee Bio-Technology Group Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
Yunnan Botanee Bio-Technology Group Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Yunnan Botanee Bio-Technology Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Yunnan Botanee Bio-Technology Group Co Ltd
is 57.12 CNY
with a low forecast of 44.44 CNY and a high forecast of 74.11 CNY.
Dividends
Current shareholder yield for Yunnan Botanee Bio-Technology Group 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
Yunnan Botanee Bio-Technology Group Co Ltd
stock under the Base Case scenario is
61.78
CNY.
Compared to the current market price of 42.49 CNY,
Yunnan Botanee Bio-Technology Group Co Ltd
is
Undervalued by 31%.