Dong-E-E-Jiao Co Ltd
SZSE:000423
Intrinsic Value
Dong-E-E-Jiao Co., Ltd. engages in the research and development, manufacturing and sale of proprietary Chinese medicine, health care products, and biological drugs. [ Read More ]
The intrinsic value of one
Dong-E-E-Jiao Co Ltd
stock under the Base Case scenario is
63.37
CNY.
Compared to the current market price of 66.5 CNY,
Dong-E-E-Jiao Co Ltd
is
Overvalued by 5%.
Dong-E-E-Jiao Co Ltd's market capitalization is 42.8B CNY.
Dong-E-E-Jiao Co Ltd stock price is 66.5 CNY.
Dong-E-E-Jiao Co Ltd stock (63.37 CNY) is 5% less than its price (66.5 CNY).
Dong-E-E-Jiao Co Ltd stock (63.91 CNY) is 4% less than its price (66.5 CNY). Open DCF Valuation
Dong-E-E-Jiao Co Ltd stock (62.82 CNY) is 6% less than its price (66.5 CNY). Open Relative Valuation
Dong-E-E-Jiao Co Ltd has upside potential of 3% compared to the average analyst price target.
Open Wall St Estimates
Dong-E-E-Jiao Co Ltd's ROE (Return on Equity) for the past 12 months is positive and is equal to 11%.
Dong-E-E-Jiao Co Ltd has positive three-year average ROIC (Return on Invested Capital): 12%. The company is efficient at using invested capital to generate operating income.
Dong-E-E-Jiao Co Ltd has positive Net Income for the last twelve months.
Dong-E-E-Jiao Co Ltd's Revenue has grown by 17% over the past 12 months.
Dong-E-E-Jiao Co Ltd has positive Operating Income for the last twelve months.
Dong-E-E-Jiao Co Ltd's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 21%.
Dong-E-E-Jiao Co Ltd's ROE (Return on Equity) has increased in the last 3 years from 2% to 11%.
Dong-E-E-Jiao Co Ltd has positive three-year average ROE (Return on Equity): 6%. The company is efficient at transforming stockholders' equity into net income.
Dong-E-E-Jiao Co Ltd's Revenue has been growing by 11% per year for the last 3 years.
Dong-E-E-Jiao Co Ltd's Revenue is forecast to grow at a rate of 16% per year over the next 3 years.
Dong-E-E-Jiao Co Ltd's ROIC (Return on Invested Capital) has significantly increased in the last 3 years from 2% to 21%.
Dong-E-E-Jiao Co Ltd has positive Gross Profit for the last twelve months.
Dong-E-E-Jiao Co Ltd has positive Free Cash Flow for the last twelve months.
Dong-E-E-Jiao Co Ltd's D/E (Debt to Equity) is very low and is equal to 0.
Dong-E-E-Jiao Co Ltd's short-term assets (11B CNY) exceed its short-term liabilties (2B CNY).
Dong-E-E-Jiao Co Ltd's long-term assets (13B CNY) exceed its long-term liabilties (3B CNY).
Dong-E-E-Jiao Co Ltd has negative Net Debt. This means that the company has more cash and short-term investments (8B CNY) than debt (33m CNY).
Dong-E-E-Jiao Co Ltd's Altman Z-Score is very high and is equal to 9.03.
Valuation Backtest
Dong-E-E-Jiao Co Ltd
Run backtest to discover the historical profit from buying and selling
Dong-E-E-Jiao Co Ltd
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Dong-E-E-Jiao Co Ltd
Balance Sheet Decomposition
Dong-E-E-Jiao Co Ltd
| Current Assets | 10.5B |
| Cash & Short-Term Investments | 8.3B |
| Receivables | 1.2B |
| Other Current Assets | 1.1B |
| Non-Current Assets | 2.8B |
| Long-Term Investments | 151.6m |
| PP&E | 1.9B |
| Intangibles | 323.4m |
| Other Non-Current Assets | 388.1m |
| Current Liabilities | 2.4B |
| Accounts Payable | 275.1m |
| Accrued Liabilities | 1B |
| Short-Term Debt | 2.1m |
| Other Current Liabilities | 1.1B |
| Non-Current Liabilities | 180.5m |
| Long-Term Debt | 31m |
| Other Non-Current Liabilities | 149.5m |
Earnings Waterfall
Dong-E-E-Jiao Co Ltd
|
Revenue
|
4.7B
CNY
|
|
Cost of Revenue
|
-1.4B
CNY
|
|
Gross Profit
|
3.3B
CNY
|
|
Operating Expenses
|
-2.1B
CNY
|
|
Operating Income
|
1.3B
CNY
|
|
Other Expenses
|
-103m
CNY
|
|
Net Income
|
1.2B
CNY
|
Free Cash Flow Analysis
Dong-E-E-Jiao Co Ltd
Profitability Score
Profitability Due Diligence
Dong-E-E-Jiao Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
Dong-E-E-Jiao Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Dong-E-E-Jiao Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Dong-E-E-Jiao Co Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Dong-E-E-Jiao Co Ltd
According to Wall Street analysts, the average 1-year price target for
Dong-E-E-Jiao Co Ltd
is 68.28 CNY
with a low forecast of 58.58 CNY and a high forecast of 82.1 CNY.
Shareholder Return
Price
Dong-E-E-Jiao Co Ltd
| Average Annual Return | -1.03% |
| Standard Deviation of Annual Returns | 21.59% |
| Max Drawdown | -47% |
| Market Capitalization | 42.8B CNY |
| Shares Outstanding | 643 976 824 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Dong-E-E-Jiao Co Ltd
Country
Industry
Market Cap
Dividend Yield
Description
Dong-E-E-Jiao Co., Ltd. engages in the research and development, manufacturing and sale of proprietary Chinese medicine, health care products, and biological drugs. The company is headquartered in Liaocheng, Shandong and currently employs 4,180 full-time employees. The firm distributes its Ejiao and Ejiao series products under the brand name of Dong-E E-Jiao. The firm is also involved in the production and sale of medical instrument and pharmaceutical excipients, as well as pharmaceutical trading business. The firm operates its business in domestic market, with East China and South China as its main markets.
Contact
IPO
Employees
Officers
The intrinsic value of one
Dong-E-E-Jiao Co Ltd
stock under the Base Case scenario is
63.37
CNY.
Compared to the current market price of 66.5 CNY,
Dong-E-E-Jiao Co Ltd
is
Overvalued by 5%.
You don't have any saved screeners yet
