
Inner Mongolia Yili Industrial Group Co Ltd
SSE:600887

Intrinsic Value
The intrinsic value of one
Inner Mongolia Yili Industrial Group Co Ltd
stock under the Base Case scenario is
45.52
CNY.
Compared to the current market price of 29.52 CNY,
Inner Mongolia Yili Industrial Group Co Ltd
is
Undervalued by 35%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Inner Mongolia Yili Industrial Group Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Inner Mongolia Yili Industrial Group Co Ltd
Balance Sheet Decomposition
Inner Mongolia Yili Industrial Group Co Ltd
Current Assets | 66.6B |
Cash & Short-Term Investments | 44B |
Receivables | 9.7B |
Other Current Assets | 12.9B |
Non-Current Assets | 87.1B |
Long-Term Investments | 36.9B |
PP&E | 40.3B |
Intangibles | 7.1B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Inner Mongolia Yili Industrial Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Inner Mongolia Yili Industrial Group Co Ltd
Revenue
|
116.2B
CNY
|
Cost of Revenue
|
-76.7B
CNY
|
Gross Profit
|
39.5B
CNY
|
Operating Expenses
|
-30.9B
CNY
|
Operating Income
|
8.6B
CNY
|
Other Expenses
|
-1.2B
CNY
|
Net Income
|
7.4B
CNY
|
Profitability Score
Profitability Due Diligence
Inner Mongolia Yili Industrial Group Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Inner Mongolia Yili Industrial Group Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Inner Mongolia Yili Industrial Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Score
Inner Mongolia Yili Industrial Group Co Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Inner Mongolia Yili Industrial Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Inner Mongolia Yili Industrial Group Co Ltd
is 33.41 CNY
with a low forecast of 26.87 CNY and a high forecast of 38.15 CNY.
Dividends
Current shareholder yield for Inner Mongolia Yili Industrial 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
Inner Mongolia Yili Industrial Group Co Ltd
stock under the Base Case scenario is
45.52
CNY.
Compared to the current market price of 29.52 CNY,
Inner Mongolia Yili Industrial Group Co Ltd
is
Undervalued by 35%.