Tsingtao Brewery Co Ltd
HKEX:168

Watchlist Manager
Tsingtao Brewery Co Ltd Logo
Tsingtao Brewery Co Ltd
HKEX:168
Watchlist
Price: 50.85 HKD -0.39% Market Closed
Market Cap: 69.4B HKD

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:

Intrinsic Value
47.67 HKD
Overvaluation 6%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tsingtao Brewery Co Ltd

What is Valuation History?
Compare Tsingtao Brewery Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Tsingtao Brewery Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Tsingtao Brewery Co Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Tsingtao Brewery Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Positive ROIC
Healthy Gross Margin
55/100
Profitability
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.

Negative Net Debt
Low D/E
High Altman Z-Score
Long-Term Solvency
74/100
Solvency
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

Wall Street analysts forecast Tsingtao Brewery Co Ltd stock price to rise over the next 12 months.

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.

Lowest
Price Target
40.37 HKD
21% Downside
Average
Price Target
58.42 HKD
15% Upside
Highest
Price Target
69.68 HKD
37% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one Tsingtao Brewery Co Ltd stock?

The intrinsic value of one Tsingtao Brewery Co Ltd stock under the Base Case scenario is 47.67 HKD.

Is Tsingtao Brewery Co Ltd stock undervalued or overvalued?

Compared to the current market price of 50.85 HKD, Tsingtao Brewery Co Ltd is Overvalued by 6%.

Back to Top