
Eastroc Beverage Group Co Ltd
SSE:605499

Intrinsic Value
The intrinsic value of one
Eastroc Beverage Group Co Ltd
stock under the Base Case scenario is
354.73
CNY.
Compared to the current market price of 286 CNY,
Eastroc Beverage Group Co Ltd
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Eastroc Beverage Group Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Eastroc Beverage Group Co Ltd
Balance Sheet Decomposition
Eastroc Beverage Group Co Ltd
Current Assets | 12.7B |
Cash & Short-Term Investments | 10.9B |
Receivables | 474.7m |
Other Current Assets | 1.3B |
Non-Current Assets | 10B |
Long-Term Investments | 4B |
PP&E | 4.7B |
Intangibles | 746.1m |
Other Non-Current Assets | 515.2m |
Free Cash Flow Analysis
Eastroc Beverage Group Co Ltd
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Eastroc Beverage Group Co Ltd
Revenue
|
17.2B
CNY
|
Cost of Revenue
|
-9.6B
CNY
|
Gross Profit
|
7.6B
CNY
|
Operating Expenses
|
-3.3B
CNY
|
Operating Income
|
4.2B
CNY
|
Other Expenses
|
-601.5m
CNY
|
Net Income
|
3.6B
CNY
|
Profitability Score
Profitability Due Diligence
Eastroc Beverage Group Co Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Score
Eastroc Beverage Group Co Ltd's profitability score is 79/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Eastroc Beverage Group Co Ltd's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Eastroc Beverage Group 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
Eastroc Beverage Group Co Ltd
According to Wall Street analysts, the average 1-year price target for
Eastroc Beverage Group Co Ltd
is 283.31 CNY
with a low forecast of 224.83 CNY and a high forecast of 315 CNY.
Dividends
Current shareholder yield for Eastroc Beverage 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
Eastroc Beverage Group Co Ltd
stock under the Base Case scenario is
354.73
CNY.
Compared to the current market price of 286 CNY,
Eastroc Beverage Group Co Ltd
is
Undervalued by 19%.