Sichuan Teway Food Group Co Ltd (603317) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sichuan Teway Food Group Co Ltd stock ¥15.51, price ¥14.10, upside +10.0%, quality 70 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range ¥8.56 – ¥25.69 · fair‑value band ¥9.34 – ¥20.16 · the ¥14.10 price screens below the ¥15.51 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Sichuan Teway Food Group Co in your weekly email
Every Wednesday you see whether Sichuan Teway Food Group Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Sichuan Teway Food Group Co.,Ltd, together with its subsidiaries, engages in the research, development, production, and sale of compound seasonings in China. It operates through Parent Company, Tianwei Home, Tianwei Heyuan, Zigong Tianwei, Ruisheng Investment, Group Home, and Hainan Bohuai segments.
Show moreShow less
The company offers ready-to-cook seasonings, hot pot seasonings, sauces, and other seasonings; and fish seasoning, handmade hot pot, beef tallow hot pot base, Chinese dish seasoning, crayfish seasoning, catering seasoning, winter seasoning, chicken powder, and non-spicy soup series products.
It also provides hot pot base series products; soy, sweet bean, and spicy sauces; and customized seasoning solutions, such as fast food and Chinese food series, and specialty dishes. In addition, the company offers recipe-based seasonings, sausage and cured meat seasonings, and condiments.
Further, it engages in investment and marketing planning activities.
The company sells its products through offline and online channels under the Hao Ren Jia, Da Hong Pao, Tian Che, Teway Food, Shi Cui Fang, Taste Matters, Tianwei Food Professional Seasoning Customization, Jia Dian Zi Wei, and Yi Pin Wei Xiang brands.
It also exports its products to approximately 50 countries and regions. Sichuan Teway Food Group Co.,Ltd was founded in 2007 and is headquartered in Chengdu, China.
Stock analysis
Sichuan Teway Food Group Co Ltd (603317) currently trades at ¥14.10, while our model-based Fair Value estimate is ¥15.51, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥11.05 per share, and 2 of the 26 models we run sit above the ¥14.10 price.
Bear case: the Asset-Based group reads lowest at ¥2.48, and 24 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥9.34 (bear) to ¥20.16 (bull), the price of ¥14.10 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sichuan Teway Food Group Co Ltd reported revenue of 3.4B CNY in FY2025 versus 2.0B CNY in FY2021, a compound +14.0%/yr. Reported net income was 570M CNY in FY2025, compounding +32.5%/yr from FY2021.
Key figures
Market cap 15.0B CNY (≈ $2.2B) Mid · P/E ratio 19.6 · P/S ratio 3.67 · EPS (TTM) ¥0.7200 · Dividend yield 3.9% · Net margin 18.6% · Return on equity 18.1% · Return on assets (EBIT) 9.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 19% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −1% fair-value upside, at 10%, 603317 screens cheaper than that median.
Fair Value models
Bear¥9.34Fair Value ¥15.51Bull¥20.16
Price ¥14.10 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.1458 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.7%
Start year 2020 (pandemic). Over 10 years: +14.7% a year
Revenue growth 14 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+12.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.3%
Dividend (yield on the price)3.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.8.3% vs 12.5%, slowing
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 20%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes more growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+12.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+12.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +10.3% a year for the price and +10.1% for the forecasts.
Compare Sichuan Teway Food Group Co Ltd with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Packaged Foods · 625 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)18.1% · Top 25%
Return on assets10.0% · Top 25%
Net margin (12 months)18.6% · Top 25%
Operating margin (12 months)17.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)19.8% · Top 25%
Dividend yield (12 months)3.9% · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/E (12 months)19.6× · Pricier than median
P/B3.30× · Priciest 25%
P/S (12 months)3.67× · Priciest 25%
Price / free cash flow (fiscal year)27.0× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Sichuan Teway Food Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603317
Frequently asked questions
Is Sichuan Teway Food Group Co Ltd (603317) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥15.51 versus a price of ¥14.10, about +10% upside (fairly valued).
What is the fair value of 603317?
Our model-based fair value for Sichuan Teway Food Group Co Ltd is ¥15.51 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥14.10.
What is the quality score of 603317?
Sichuan Teway Food Group Co Ltd has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Sichuan Teway Food Group Co Ltd (603317)?
Our model-based price target is the fair value of ¥15.51 (as of Nov 9, 2026) from 26 valuation models. Cautious scenario ¥9.34, optimistic scenario ¥20.16. It is a calculation from audited fundamentals, not an analyst target.
What is the Sichuan Teway Food Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥15.51, about +10% upside versus a price of ¥14.10 (fairly valued). Cautious scenario ¥9.34, optimistic scenario ¥20.16. The calculation is refreshed regularly with new filings.
What is the revenue of Sichuan Teway Food Group Co Ltd (603317)?
Sichuan Teway Food Group Co Ltd reported trailing-twelve-month revenue of about 4.1B CNY (latest available figure, as of Nov 9, 2026).
Does Sichuan Teway Food Group Co Ltd pay a dividend?
Sichuan Teway Food Group Co Ltd currently shows a dividend yield of 3.90% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Sichuan Teway Food Group Co Ltd (603317) and when is the ex-dividend date?
Sichuan Teway Food Group Co Ltd pays a dividend of ¥0.55 per share a year, a dividend yield of 3.9%. The last ex-dividend date was May 11, 2026. The payout ratio is 85.7% of earnings (on adjusted earnings, reported 76.4%). Free cash flow covers the dividend 0.95 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Sichuan Teway Food Group Co Ltd (603317)?
For today's price to be fair in a discounted-cash-flow model, Sichuan Teway Food Group Co Ltd would have to grow free cash flow by +12.1 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.7 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of 603317 use?
Our models discount Sichuan Teway Food Group Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.14, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Sichuan Teway Food Group Co Ltd that is +12.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Sichuan Teway Food Group Co Ltd (603317) delivered so far?
Over the past 5 years revenue at Sichuan Teway Food Group Co Ltd grew +7.7 % a year. The price currently implies free-cash-flow growth of +12.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Sichuan Teway Food Group Co Ltd (603317) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Sichuan Teway Food Group Co Ltd (+12.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sichuan Teway Food Group Co Ltd (603317)?
The free-cash-flow yield on the price is 3.71 %: that much free cash flow Sichuan Teway Food Group Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sichuan Teway Food Group Co Ltd (603317)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sichuan Teway Food Group Co Ltd it is ¥15.51 per share (as of Nov 9, 2026), against a price of ¥14.10. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sichuan Teway Food Group Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 603317 trades below its calculated fair value: price ¥14.10, fair value ¥15.51, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 603317?
No. The price is what the market pays today (¥14.10); the fair value is what the company's own numbers justify (¥15.51). For Sichuan Teway Food Group Co Ltd the two are ¥1.41 per share apart. That gap is exactly why we show both numbers side by side.
How much is Sichuan Teway Food Group Co Ltd worth?
The market values Sichuan Teway Food Group Co Ltd at about 15.0B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥14.10; our models calculate a fair value of ¥15.51 per share.
What do the bullish and bearish scenarios say about 603317?
Our models span a range for Sichuan Teway Food Group Co Ltd: cautious scenario ¥9.34, base ¥15.51, optimistic ¥20.16 per share (as of Nov 9, 2026, price ¥14.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603317?
Sichuan Teway Food Group Co Ltd trades at a price-to-earnings ratio of 19.6 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥15.51 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 29.5 (reported for FY2025: 26.3). Other multiples: P/B 3.3, P/S 3.7, EV/EBITDA 14.5.
How solid is the balance sheet of Sichuan Teway Food Group Co Ltd (603317)?
Balance-sheet figures for Sichuan Teway Food Group Co Ltd (as of Nov 9, 2026): return on equity 18.1%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is 603317 from its 52-week high?
Sichuan Teway Food Group Co Ltd trades at ¥14.10, about 18% below its 52-week high of ¥17.28 and 19% above the low of ¥11.82 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥15.51 is for.
Which stocks are comparable to Sichuan Teway Food Group Co Ltd?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, Foshan Haitian Flavouring and Food Company, The Kraft Heinz Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Sichuan Teway Food Group Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price ¥14.10, calculated fair value ¥15.51 (+10%), Quality Score 70/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 603317 calculated?
We run Sichuan Teway Food Group Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥15.51 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Sichuan Teway Food Group Co Ltd currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sichuan Teway Food Group Co Ltd (603317)?
The closing price on Nov 6, 2026 was ¥14.10. Our model-based fair value is ¥15.51, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sichuan Teway Food Group Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥9.34 to ¥20.16) leaves room in how you read the outcome.
Where does the earnings growth of Sichuan Teway Food Group Co Ltd (603317) come from?
Earnings per share at Sichuan Teway Food Group Co Ltd grew +12.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +13.3 %, EBIT margin +0.7 %, tax rate −0.3 %, residual (interest, one-offs) −1.4 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Sichuan Teway Food Group Co Ltd
How large is the market capitalisation of Sichuan Teway Food Group Co Ltd (603317)?
The market capitalisation of Sichuan Teway Food Group Co Ltd is 15.0B CNY (≈ $2.2B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Sichuan Teway Food Group Co Ltd (603317)?
The price-to-sales ratio of Sichuan Teway Food Group Co Ltd is 3.67 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sichuan Teway Food Group Co Ltd (603317)?
Earnings per share at Sichuan Teway Food Group Co Ltd are ¥0.7200 (price ÷ EPS = P/E 19.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sichuan Teway Food Group Co Ltd (603317)?
The dividend yield of Sichuan Teway Food Group Co Ltd is 3.9% (payout 85.7%, on adjusted earnings, reported 76.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Sichuan Teway Food Group Co Ltd (603317)?
The net margin of Sichuan Teway Food Group Co Ltd is 18.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Sichuan Teway Food Group Co Ltd (603317)?
The return on equity (ROE) of Sichuan Teway Food Group Co Ltd is 18.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Sichuan Teway Food Group Co Ltd (603317)?
On an EBIT basis the return on assets of Sichuan Teway Food Group Co Ltd is 9.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Sichuan Teway Food Group Co Ltd (603317)?
The operating margin of Sichuan Teway Food Group Co Ltd is 17.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sichuan Teway Food Group Co Ltd (603317)?
Revenue at Sichuan Teway Food Group Co Ltd is growing +19.8% versus a year earlier (3y avg +8.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Sichuan Teway Food Group Co Ltd (603317)?
Earnings per share at Sichuan Teway Food Group Co Ltd are growing +13.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Sichuan Teway Food Group Co Ltd (603317) hold?
Sichuan Teway Food Group Co Ltd holds more cash than debt, 332M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Sichuan Teway Food Group Co Ltd in the live analysis
One click puts Sichuan Teway Food Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026