Yantai North Andre JuiceLtd Valuation

Q: What is the Fair Price of 2218 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

2218 (HK$8.28) is trading above our estimate of [[fair value]] (HK$4.04)

Is 2218 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 2218 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 2218 (HK$8.28) is trading above our estimate of fair value (HK$4.04)

Significantly Below Fair Value: 2218 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 2218?

Key metric: As 2218 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 2218. This is calculated by dividing 2218's market cap by their current earnings.
What is 2218's PE Ratio?
PE Ratio	11.1x
Earnings	CN¥239.06m
Market Cap	CN¥8.50b

2218 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	6.3x
Enterprise Value/EBITDA	28.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 2218's PE Ratio compare to its peers?

The above table shows the PE ratio for 2218 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	58.2x
9676 Shiyue Daotian Group	90.2x	n/a	HK$7.5b
1112 Health and Happiness (H&H) International Holdings	20.6x	39.0%	HK$6.2b
1579 Yihai International Holding	15.2x	8.4%	HK$13.1b
345 Vitasoy International Holdings	106.7x	35.6%	HK$13.0b
2218 Yantai North Andre JuiceLtd	11.1x	n/a	HK$9.1b

Price-To-Earnings vs Peers: 2218 is good value based on its Price-To-Earnings Ratio (11.1x) compared to the peer average (58.2x).

Price to Earnings Ratio vs Industry

How does 2218's PE Ratio compare vs other companies in the HK Food Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap
809 Global Bio-chem Technology Group	0.2x	n/a	US$97.19m
3889 Global Sweeteners Holdings	2.5x	n/a	US$27.93m

No more companies available in this PE range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 2218 is good value based on its Price-To-Earnings Ratio (11.1x) compared to the Hong Kong Food industry average (14.1x).

Price to Earnings Ratio vs Fair Ratio

What is 2218's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

2218 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	11.1x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 2218's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

WH Group

HK$87.8b

An investment holding company, engages in the production, trading, wholesale, and retail sale of meat products in China, the United States, Mexico, and Europe.

288

HK$6.21

-3.4%

23.7%

China Foods

HK$6.8b

An investment holding company, manufactures, distributes, markets, and sells Coca-Cola series products in the People’s Republic of China.

506

HK$2.43

-7.6%

China Modern Dairy Holdings

HK$6.3b

An investment holding company, produces and sells milk for processing into dairy products in Mainland China, the United States, and internationally.

1117

HK$0.79

-6.0%

3.9%