Guangdong Marubi Biotechnology Co Ltd
SSE:603983
Intrinsic Value
The intrinsic value of one Guangdong Marubi Biotechnology Co Ltd stock under the Base Case scenario is 34.46 CNY. Compared to the current market price of 46.31 CNY, Guangdong Marubi Biotechnology Co Ltd is Overvalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Guangdong Marubi Biotechnology Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Guangdong Marubi Biotechnology Co Ltd
Balance Sheet Decomposition
Guangdong Marubi Biotechnology Co Ltd
Current Assets | 3B |
Cash & Short-Term Investments | 2B |
Receivables | 208.9m |
Other Current Assets | 709.2m |
Non-Current Assets | 2.1B |
Long-Term Investments | 221.1m |
PP&E | 1.1B |
Intangibles | 699.2m |
Other Non-Current Assets | 101.4m |
Free Cash Flow Analysis
Guangdong Marubi Biotechnology Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Guangdong Marubi Biotechnology Co Ltd
Revenue
|
3.2B
CNY
|
Cost of Revenue
|
-843m
CNY
|
Gross Profit
|
2.3B
CNY
|
Operating Expenses
|
-1.9B
CNY
|
Operating Income
|
385.1m
CNY
|
Other Expenses
|
-19.1m
CNY
|
Net Income
|
366m
CNY
|
Profitability Score
Profitability Due Diligence
Guangdong Marubi Biotechnology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Guangdong Marubi Biotechnology Co Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Guangdong Marubi Biotechnology Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Guangdong Marubi Biotechnology Co Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Guangdong Marubi Biotechnology Co Ltd
According to Wall Street analysts, the average 1-year price target for Guangdong Marubi Biotechnology Co Ltd is 34.37 CNY with a low forecast of 25.25 CNY and a high forecast of 42.26 CNY.
Dividends
Current shareholder yield for Guangdong Marubi Biotechnology 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 Guangdong Marubi Biotechnology Co Ltd stock under the Base Case scenario is 34.46 CNY.
Compared to the current market price of 46.31 CNY, Guangdong Marubi Biotechnology Co Ltd is Overvalued by 26%.