EN DE

China Tontine Wines Group Ltd (0389) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$55.2M (≈ $7.0M) · ISIN BMG215A41075

What is China Tontine Wines Group Ltd really worth?

CT China Tontine Wines Group Ltd 0389 · HK
PriceHK$0.3900
Fair ValueHK$0.2400
Upside−38.5%
Quality69/100

A solid business, but trading 62% above our fair value of HK$0.2400.

As of Aug 13, 2026, the fair value of China Tontine Wines Group Ltd is HK$0.2400 per share against a price of HK$0.3900, so the fair value sits 38% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch China Tontine Wines Group Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

generates free cash flow

Risks

!Mixed Growth (revenue 5y +8.1 %/yr)
!Loss-making · -0.5% net margin
!Mixed vs. peers (5/10)
!Narrow moat 14/100
!Evidence only low, so the estimate is less certain
!Weak on past: 4 out of 100
Evidence: Low Range HK$0.2100 – HK$0.2900

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 23 days ago

Share price +14.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (HK$0.2900). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

HK$1.56 HK$0.1440 Fair Value HK$0.2400 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.1440 – HK$1.56 · fair‑value band HK$0.2100 – HK$0.2900 · the HK$0.3900 price screens above the HK$0.2400 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

China Tontine Wines Group Ltd (0389) currently trades at HK$0.3900, while our model-based Fair Value estimate is HK$0.2400, implying the stock looks roughly 62.5% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Defensive sector. Bull case: the Dividend Discount group reads highest at a median of HK$1.41 per share, and 9 of the 15 models we run sit above the HK$0.3900 price. Bear case: the Earnings-Based group reads lowest at HK$0.1800, and 6 of the 15 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, China Tontine Wines Group Ltd generated revenue of HK$159M at a net margin of −0.5%. Revenue grew 92.3% year over year. It earns a return on equity of 1.1%. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2100 (bear case) to HK$0.2900 (bull case); at HK$0.3900, the current price sits above 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 39% below its 52-week high and 117% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −4% fair-value upside, at −38%, 0389 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model 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. Evidence
Highest evidence
FCF DCF best evidence HK$0.9400 HK$1.17 HK$1.43 80
Growth DCF HK$0.9600 HK$1.16 HK$1.40 77
5Y EBITDA Exit HK$0.5600 HK$0.6500 HK$0.7400 74
All 15 models by family
DCF Models
FCF DCF best evidence HK$0.9400 HK$1.17 HK$1.43 80
5Y Revenue Exit HK$0.5400 HK$0.6100 HK$0.6800 71
5Y EBITDA Exit HK$0.5600 HK$0.6500 HK$0.7400 74
10Y Revenue Exit HK$0.7200 HK$0.8100 HK$0.8900 66
10Y EBITDA Exit HK$0.7400 HK$0.8300 HK$0.9300 67
Earnings-Based
EPV HK$0.1800 HK$0.1800 HK$0.1900 70
Dividend Discount
Gordon GGM HK$1.09 HK$1.45 HK$1.75 69
DDM Multi-Stage HK$1.09 HK$1.41 HK$1.72 67
Multiples
EV/EBIT HK$0.2500 HK$0.3000 HK$0.3500 63
EV/EBITDA HK$0.2700 HK$0.3200 HK$0.3800 64
EV/Revenue HK$0.2100 HK$0.2500 HK$0.3000 52
Asset-Based
NCAV (Graham) HK$0.1500 HK$0.2000 HK$0.3000 51
Growth DCF
Growth DCF HK$0.9600 HK$1.16 HK$1.40 77
Rev-Margin DCF HK$0.5400 HK$0.6300 HK$0.7300 71
Economic Profit
ROIC Compounder HK$0.1800 HK$0.1800 HK$0.1900 70

Widest divergence: Dividend Discount (HK$1.41) versus Earnings-Based (HK$0.1800). Highest evidence: FCF DCF (80).

Notify me when 0389 reaches fair value

Put 0389 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.35 TTM
Net margin −0.5% FY2025
Return on equity 1.1% TTM
Return on assets (EBIT) −20.0% avg 5y
Operating margin 0.1% TTM
Revenue (TTM) HK$159M TTM
More key figures
Growth
Revenue growth (YoY) +92.3% 3y avg +2.9%
EPS growth (YoY) −66.7%
Balance sheet & cash flow
Free cash flow HK$33.2M FY2025
Net cash HK$755K FY2024

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 70 · Market factors (momentum, volatility) 43

Profitability 23
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 34
Distance to the 52-week high (market factor)
Net Issuance 77
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

China Tontine Wines Group Limited, an investment holding company, produces and sells grape wine in the People's Republic of China. It offers sweet wines and dry wines under the Tongtian, Tongtian Hong, and TONTINE labels. The company also produces and sells brandy, white wines, and other wine products, as well as processes grape juices.

Full company description

China Tontine Wines Group Limited, an investment holding company, produces and sells grape wine in the People's Republic of China. It offers sweet wines and dry wines under the Tongtian, Tongtian Hong, and TONTINE labels. The company also produces and sells brandy, white wines, and other wine products, as well as processes grape juices. China Tontine Wines Group Limited was founded in 2001 and is headquartered in Tonghua, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Tontine Wines Group Ltd reported revenue of 159M CNY in FY2025 versus 208M CNY in FY2021, a compound −6.5%/yr. Reported net income was −843K CNY in FY2025.

Growth Quality 53/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$159M
Latest YoY
+47.6%
Avg. revenue growth/yr (3Y) 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.
+2.9%
Avg. revenue growth/yr (5Y) 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.
+8.1%
Avg. revenue growth/yr (19Y) 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.
−3.0%
EBIT margin (trend) 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.
−124.3% (2020) → 2.2% (2025)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue −6.5%/yr
FY21 208M CNY
FY22 146M CNY
FY23 189M CNY
FY24 108M CNY
FY25 159M CNY
Net income
FY21 11.3M CNY
FY22 −26.4M CNY
FY23 −80.2M CNY
FY24 −321M CNY
FY25 −843K CNY

0389 screens 62% overvalued. Compare with Kweichow Moutai Co →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "China Tontine Wines Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0389.HK

Peer Group

Beverages - Wineries & Distilleries · 93 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 69 · Top 25%
Fair Value upside −39% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 0% · Below median
Net margin (TTM) −1% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth 92% · Top 25%

Valuation Multiples vs Beverages - Wineries & Distilleries median · lower = cheaper

P/B 0.08× · Cheaper than 75% of peers
P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 0.2× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE100 · sector 0
PAST4 · sector 19
HEALTH0 · sector 95
DIVIDEND0 · sector 60

VALUE 0: the price sits above our fair-value range.

Values & ESG

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

Alcohol

Similar stocks

10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,303 ¥1,238 −5%
Diageo plc DEO $92.99 $73.29 −21%
Wuliangye Yibin Co 000858 ¥71.89 ¥48.44 −33%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥116.39 ¥185.80 +60%
Pernod Ricard SA RI €63.20 €76.13 +20%
Luzhou Laojiao Co 000568 ¥84.50 ¥149.17 +77%
Brown-Forman Corporation BFA $28.72 $27.69 −4%
United Spirits Limited UNITDSPR ₹1,528 ₹285.39 −81%
Thai Beverage Public Company Y92 0.4650 SGD 0.7000 SGD +51%
Jiangsu Yanghe Distillery Co 002304 ¥39.59 ¥27.82 −30%

Compare China Tontine Wines Group Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is China Tontine Wines Group Ltd (0389) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.2400 versus a price of HK$0.3900, about −38% upside (overvalued).
What is the fair value of 0389?
Our model-based fair value for China Tontine Wines Group Ltd is HK$0.2400 (as of Aug 13, 2026), built from audited fundamentals. The current price: HK$0.3900.
What is the quality score of 0389?
China Tontine Wines Group Ltd has a Quality Score of 69/100. 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 China Tontine Wines Group Ltd (0389)?
Our model-based price target is the fair value of HK$0.2400 (as of Aug 13, 2026) from 15 valuation models. Cautious scenario HK$0.2100, optimistic scenario HK$0.2900. It is a calculation from audited fundamentals, not an analyst target.
What is the China Tontine Wines Group Ltd stock forecast for 2026?
Our models put fair value at HK$0.2400, about −38% upside versus a price of HK$0.3900 (overvalued). Cautious scenario HK$0.2100, optimistic scenario HK$0.2900. The calculation is refreshed regularly with new filings.
What is the revenue of China Tontine Wines Group Ltd (0389)?
China Tontine Wines Group Ltd reported trailing-twelve-month revenue of about HK$159M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 0389?
The net profit margin of China Tontine Wines Group Ltd is about −0.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Free · no account needed

Watch China Tontine Wines Group Ltd in the live analysis

One click puts China Tontine Wines Group Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.