EN DE

Guangzhou Zhujiang Brewery Co (002461) Fair Value & Analysis

Consumer Defensive · CN · Market cap 19.7B CNY

GZ Guangzhou Zhujiang Brewery Co 002461 · SHE
Price¥8.69
Fair Value¥8.54
Upside-1.7%
Quality63/100
Watch Guangzhou Zhujiang Brewery Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 15.6% net margin
Low debt · generates free cash flow
2.07% dividend yield
Mixed vs. peers (6/14)
Moderate moat 51/100
Evidence: Medium Range ¥6.10 – ¥10.71 Share as image

Fair value as of: Jul 22, 2026

From 25 valuation models · updated 19 days ago

Share price +12.1% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥6.10 (bear) to ¥10.71 (bull), base ¥8.54. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 63/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥11.96 ¥6.06 Fair Value ¥8.54 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥6.06 – ¥11.96 · fair‑value band ¥6.10 – ¥10.71 · the ¥8.69 price screens above the ¥8.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Guangzhou Zhujiang Brewery Co (002461) currently trades at ¥8.69, while our model-based Fair Value estimate is ¥8.54, implying the stock looks roughly 1.7% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Guangzhou Zhujiang Brewery Co generated revenue of 5.9B CNY at a net margin of 15.6%. Revenue grew 5.9% year over year. It earns a return on equity of 8.5%. The balance sheet holds a net cash position of 5.7B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥6.10 (bear case) to ¥10.71 (bull case); at ¥8.69, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 25% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -8% fair-value upside, at -2%, 002461 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥4.14 ¥4.64 ¥5.33 80
Residual Income ¥4.22 ¥4.53 ¥5.23 76
Rev-Margin DCF ¥5.09 ¥6.50 ¥8.04 74
All 25 models by family
DCF Models
FCF DCF ¥4.12 ¥4.66 ¥5.46 38
Owner Earnings ¥4.70 ¥5.53 ¥6.75 31
5Y Revenue Exit ¥5.09 ¥6.51 ¥8.31 39
5Y EBITDA Exit ¥6.86 ¥9.71 ¥13.00 41
5Y P/E Exit ¥7.04 ¥10.05 ¥13.14 38
10Y Revenue Exit ¥4.64 ¥5.85 ¥7.43 36
10Y EBITDA Exit ¥5.83 ¥8.03 ¥10.91 37
10Y P/E Exit ¥5.95 ¥8.26 ¥11.01 35
Earnings-Based
Graham-Dodd ¥2.77 ¥7.37 ¥9.64 54
PEG = 1.0 ¥1.42 ¥2.04 ¥2.65 46
EPV ¥6.85 ¥7.49 ¥8.05 59
Dividend Discount
Gordon GGM ¥1.60 ¥3.33 ¥5.29 70
DDM Multi-Stage ¥1.60 ¥2.48 ¥3.42 61
Multiples
P/E Multiple ¥6.42 ¥8.57 ¥10.71 63
P/S Multiple ¥3.19 ¥4.25 ¥5.31 58
P/B Multiple ¥5.20 ¥6.93 ¥8.67 55
EV/EBIT ¥9.04 ¥11.05 ¥13.06 53
EV/EBITDA ¥9.10 ¥11.13 ¥13.17 54
EV/Revenue ¥5.79 ¥6.99 ¥8.18 43
Asset-Based
NCAV (Graham) ¥2.52 ¥3.37 ¥5.03 50
Growth DCF
Growth DCF ¥4.14 ¥4.64 ¥5.33 80
Rev-Margin DCF ¥5.09 ¥6.50 ¥8.04 74
Economic Profit
Residual Income ¥4.22 ¥4.53 ¥5.23 76
ROIC Compounder ¥7.06 ¥8.04 ¥9.15 72
Growth Earnings
Growth-Adj P/E ¥5.04 ¥7.21 ¥9.37 68

Widest divergence: Earnings-Based (¥7.37) versus Dividend Discount (¥2.48). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.9B CNY
Revenue growth (YoY) +5.9%
Net margin 15.6%
Return on equity 8.5%
Free cash flow 225M CNY FY2025
P/E ratio 21.2
More key figures
Operating margin 13.5%
EPS (TTM) ¥0.4200
Dividend yield 2.1%
EPS growth (YoY) +14.1%
Net cash 5.7B CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 63 · Market factors (momentum, volatility) 39

Profitability 47
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 59
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Guangzhou Zhujiang Brewery Co., Ltd. processes and sells beer and beverages in China. The company is involved in yeast feed sales and leasing catering services, as well as offers packaging materials. It offers beer products under the Zhujiang Draft, Zhujiang, and Supra brands.

Full company description

Guangzhou Zhujiang Brewery Co., Ltd. processes and sells beer and beverages in China. The company is involved in yeast feed sales and leasing catering services, as well as offers packaging materials. It offers beer products under the Zhujiang Draft, Zhujiang, and Supra brands. Guangzhou Zhujiang Brewery Co., Ltd was founded in 1985 and is based in Guangzhou, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangzhou Zhujiang Brewery Co reported revenue of ¥5.9B in FY2025 versus ¥4.5B in FY2021, a compound +6.7%/yr. Reported net income was ¥903M in FY2025, compounding +10.2%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
5.9B CNY
Latest YoY
+2.6%
Avg. growth/yr (3Y)
+6.0%
Avg. growth/yr (5Y)
+6.7%
Avg. growth/yr (20Y)
+3.2%
Revenue +6.7%/yr
FY21 ¥4.5B
FY22 ¥4.9B
FY23 ¥5.4B
FY24 ¥5.7B
FY25 ¥5.9B
Net income +10.2%/yr
FY21 ¥611M
FY22 ¥598M
FY23 ¥624M
FY24 ¥810M
FY25 ¥903M

Watch 002461: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Guangzhou Zhujiang Brewery Co Fair Value". https://www.fairvalue-calculator.com/stock/002461

Peer Group

Beverages - Brewers · 52 stocks

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.

Quality Score 63 · Above median
Fair Value upside −2% · Below median
Return on equity (TTM) 9% · Below median
Return on assets 3% · Below median
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 13% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 2.1% · Below median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Beverages - Brewers median · lower = cheaper

P/E (TTM) 21.2× · Pricier than median
P/B 1.77× · Cheaper than median
P/S (TTM) 3.31× · Pricier than 75% of peers
P/FCF 13.0× · Pricier than 75% of peers
EV/EBITDA 10.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 31 · sector 34
FUTURE 30 · sector 3
PAST 34 · sector 36
HEALTH 98 · sector 97
DIVIDEND 41 · sector 54

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Beverages - Brewers stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Anheuser-Busch InBev SA 1ABI €73.62 €41.60 -43%
Ambev S.A ABEV 14,120 ARS 6,060 ARS -57%
Fomento Económico Mexicano, S.A. FEMSAUBD 222.91 MXN 201.74 MXN -9%
Heineken N.V HEIA €77.24 €65.06 -16%
Constellation Brands, Inc STZ $135.72 $177.43 +31%
Carlsberg A/S CARLA kr 1,125 kr 607.30 -46%
Heineken Holding HEIO €71.20 €72.67 +2%
Tsingtao Brewery Company 600600 ¥53.60 ¥63.65 +19%
Budweiser Brewing Company 1876 HK$6.58 HK$6.05 -8%
Molson Coors Canada Inc TPXA C$63.10 C$74.42 +18%

Compare Guangzhou Zhujiang Brewery Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Guangzhou Zhujiang Brewery Co (002461) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥8.54 versus a price of ¥8.69, about −2% (fairly valued).
What is the fair value of 002461?
Our model-based fair value for Guangzhou Zhujiang Brewery Co is ¥8.54 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥8.69.
What is the quality score of 002461?
Guangzhou Zhujiang Brewery Co has a Quality Score of 63/100. 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 revenue of Guangzhou Zhujiang Brewery Co (002461)?
Guangzhou Zhujiang Brewery Co reported trailing-twelve-month revenue of about 5.9B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002461?
The net profit margin of Guangzhou Zhujiang Brewery Co is about 15.6%, meaning it keeps roughly 15.6% of revenue as net income. Based on the latest reported figures.
Does Guangzhou Zhujiang Brewery Co pay a dividend?
Guangzhou Zhujiang Brewery Co currently shows a dividend yield of about 2.07% relative to its recent price (as of Jul 22, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Guangzhou Zhujiang Brewery Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.