Bros Eastern Co Ltd
SSE:601339

Watchlist Manager
Bros Eastern Co Ltd Logo
Bros Eastern Co Ltd
SSE:601339
Watchlist
Price: 5.97 CNY 1.53% Market Closed
Market Cap: 9B CNY

Intrinsic Value

The intrinsic value of one Bros Eastern Co Ltd stock under the Base Case scenario is 10.01 CNY. Compared to the current market price of 5.97 CNY, Bros Eastern Co Ltd is Undervalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
10.01 CNY
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bros Eastern Co Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about Bros Eastern Co Ltd?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is Bros Eastern Co Ltd valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Bros Eastern Co Ltd.

Explain Valuation
Compare Bros Eastern Co Ltd to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Bros Eastern Co Ltd?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Bros Eastern Co Ltd

Current Assets 7.3B
Receivables 918m
Other Current Assets 6.4B
Non-Current Assets 6.3B
Long-Term Investments 2.4B
PP&E 3.2B
Intangibles 525m
Other Non-Current Assets 120m
Current Liabilities 3.5B
Accounts Payable 172m
Accrued Liabilities 84m
Short-Term Debt 1.8B
Other Current Liabilities 1.4B
Non-Current Liabilities 880m
Long-Term Debt 736m
Other Non-Current Liabilities 144m
Efficiency

Free Cash Flow Analysis
Bros Eastern Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bros Eastern Co Ltd

Revenue
7.6B CNY
Cost of Revenue
-6.7B CNY
Gross Profit
851.6m CNY
Operating Expenses
-400.9m CNY
Operating Income
450.7m CNY
Other Expenses
96.6m CNY
Net Income
547.3m CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Bros Eastern Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Net Margin
Healthy Gross Margin
Low Net Margin
43/100
Profitability
Score

Bros Eastern Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Bros Eastern Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
63/100
Solvency
Score

Bros Eastern Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Bros Eastern Co Ltd

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

According to Wall Street analysts, the average 1-year price target for Bros Eastern Co Ltd is 6.86 CNY with a low forecast of 6.61 CNY and a high forecast of 7.27 CNY.

Lowest
Price Target
6.61 CNY
11% Upside
Average
Price Target
6.86 CNY
15% Upside
Highest
Price Target
7.27 CNY
22% 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 Bros Eastern 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 Bros Eastern Co Ltd stock?

The intrinsic value of one Bros Eastern Co Ltd stock under the Base Case scenario is 10.01 CNY.

Is Bros Eastern Co Ltd stock undervalued or overvalued?

Compared to the current market price of 5.97 CNY, Bros Eastern Co Ltd is Undervalued by 40%.

Back to Top