
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288

Intrinsic Value
The intrinsic value of one
Foshan Haitian Flavouring and Food Co Ltd
stock under the Base Case scenario is
34.36
CNY.
Compared to the current market price of 41.92 CNY,
Foshan Haitian Flavouring and Food Co Ltd
is
Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Foshan Haitian Flavouring and Food Co Ltd
Fundamental Analysis



Revenue & Expenses Breakdown
Foshan Haitian Flavouring and Food Co Ltd
Balance Sheet Decomposition
Foshan Haitian Flavouring and Food Co Ltd
Current Assets | 32.8B |
Cash & Short-Term Investments | 29.7B |
Receivables | 542.5m |
Other Current Assets | 2.6B |
Non-Current Assets | 8B |
Long-Term Investments | 3.5m |
PP&E | 6.6B |
Intangibles | 987.5m |
Other Non-Current Assets | 452.6m |
Free Cash Flow Analysis
Foshan Haitian Flavouring and Food Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Foshan Haitian Flavouring and Food Co Ltd
Revenue
|
27.5B
CNY
|
Cost of Revenue
|
-17.3B
CNY
|
Gross Profit
|
10.2B
CNY
|
Operating Expenses
|
-3.1B
CNY
|
Operating Income
|
7.1B
CNY
|
Other Expenses
|
-474.4m
CNY
|
Net Income
|
6.6B
CNY
|
Profitability Score
Profitability Due Diligence
Foshan Haitian Flavouring and Food Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Foshan Haitian Flavouring and Food Co Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Foshan Haitian Flavouring and Food Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
Foshan Haitian Flavouring and Food 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
Foshan Haitian Flavouring and Food Co Ltd
According to Wall Street analysts, the average 1-year price target for
Foshan Haitian Flavouring and Food Co Ltd
is 45.49 CNY
with a low forecast of 28.89 CNY and a high forecast of 59.33 CNY.
Dividends
Current shareholder yield for Foshan Haitian Flavouring and Food 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
Foshan Haitian Flavouring and Food Co Ltd
stock under the Base Case scenario is
34.36
CNY.
Compared to the current market price of 41.92 CNY,
Foshan Haitian Flavouring and Food Co Ltd
is
Overvalued by 18%.