
Tsingtao Brewery Co Ltd
HKEX:168

Intrinsic Value
The intrinsic value of one
Tsingtao Brewery Co Ltd
stock under the Base Case scenario is
47.67
HKD.
Compared to the current market price of 50.85 HKD,
Tsingtao Brewery Co Ltd
is
Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Tsingtao Brewery Co Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Tsingtao Brewery Co Ltd
Balance Sheet Decomposition
Tsingtao Brewery Co Ltd
Current Assets | 25.2B |
Cash & Short-Term Investments | 19.5B |
Receivables | 628.2m |
Other Current Assets | 5B |
Non-Current Assets | 26.2B |
Long-Term Investments | 7.5B |
PP&E | 12.7B |
Intangibles | 4B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Tsingtao Brewery Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Tsingtao Brewery Co Ltd
Revenue
|
32.4B
CNY
|
Cost of Revenue
|
-21.6B
CNY
|
Gross Profit
|
10.8B
CNY
|
Operating Expenses
|
-5.6B
CNY
|
Operating Income
|
5.2B
CNY
|
Other Expenses
|
-714.4m
CNY
|
Net Income
|
4.5B
CNY
|
Profitability Score
Profitability Due Diligence
Tsingtao Brewery Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Tsingtao Brewery Co Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tsingtao Brewery Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Tsingtao Brewery Co Ltd's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tsingtao Brewery Co Ltd
According to Wall Street analysts, the average 1-year price target for
Tsingtao Brewery Co Ltd
is 58.42 HKD
with a low forecast of 40.37 HKD and a high forecast of 69.68 HKD.
Dividends
Current shareholder yield for Tsingtao Brewery 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
Tsingtao Brewery Co Ltd
stock under the Base Case scenario is
47.67
HKD.
Compared to the current market price of 50.85 HKD,
Tsingtao Brewery Co Ltd
is
Overvalued by 6%.