EN DE

Anhui Gujing Distillery Co (200596) Fair Value & Analysis

Consumer Defensive · CN · Market cap HK$28.9B

AG Anhui Gujing Distillery Co 200596 · SHE
PriceHK$60.50
Fair ValueHK$163.98
Upside+171.0%
Quality60/100
Watch Anhui Gujing Distillery Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 16.5% net margin
Low debt · generates free cash flow
7.98% dividend yield
Ranks above peers (12/15)
Wide moat 70/100
Evidence: High Range HK$90.52 – HK$204.98 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Fair value updated Aug 13, 2026, revised from HK$162.84 to HK$163.98 (+0.7%) since Jul 7, 2026. Share price +17.0% over the past month.

A solid business, screening 171% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (HK$90.52). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (HK$90.52 to HK$204.98) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$129.75 HK$51.00 Fair Value HK$163.98 Feb 2021 Aug 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$51.00 – HK$129.75 · fair‑value band HK$90.52 – HK$204.98 · the HK$60.50 price screens below the HK$163.98 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Anhui Gujing Distillery Co (200596) currently trades at HK$60.50, while our model-based Fair Value estimate is HK$163.98, implying the stock looks roughly 171.0% undervalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Anhui Gujing Distillery Co generated revenue of HK$17.1B at a net margin of 16.5%. Revenue declined 18.6% year over year. It earns a return on equity of 10.6%. The balance sheet holds a net cash position of HK$15.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$90.52 (bear case) to HK$204.98 (bull case); at HK$60.50, the current price sits below 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 46% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at 171%, 200596 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 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
Growth DCF HK$33.64 HK$39.97 HK$51.27 80
Residual Income HK$46.41 HK$59.39 HK$151.19 76
Rev-Margin DCF HK$54.85 HK$84.36 HK$124.70 74
All 24 models by family
DCF Models
FCF DCF HK$33.80 HK$40.58 HK$54.55 38
Owner Earnings HK$95.59 HK$162.81 HK$288.40 31
5Y Revenue Exit HK$54.85 HK$86.14 HK$131.47 39
5Y EBITDA Exit HK$96.69 HK$177.05 HK$284.52 41
5Y P/E Exit HK$97.83 HK$179.54 HK$279.20 38
10Y Revenue Exit HK$46.65 HK$74.46 HK$122.60 36
10Y EBITDA Exit HK$76.38 HK$143.14 HK$257.53 37
10Y P/E Exit HK$77.15 HK$145.02 HK$252.85 35
Earnings-Based
Graham-Dodd HK$45.66 HK$251.18 HK$348.51 54
Lynch FV HK$69.93 HK$99.91 HK$129.88 50
PEG = 1.0 HK$69.93 HK$99.91 HK$129.88 46
EPV HK$76.71 HK$85.10 HK$92.45 59
Multiples
P/E Multiple HK$105.75 HK$141.00 HK$176.25 63
P/S Multiple HK$42.75 HK$57.00 HK$71.25 58
P/B Multiple HK$85.61 HK$114.14 HK$142.68 55
EV/EBIT HK$144.16 HK$183.43 HK$222.70 53
EV/EBITDA HK$130.35 HK$165.02 HK$199.68 54
EV/Revenue HK$63.75 HK$79.79 HK$95.82 43
Asset-Based
NCAV (Graham) HK$23.69 HK$31.75 HK$47.39 50
Growth DCF
Growth DCF HK$33.64 HK$39.97 HK$51.27 80
Rev-Margin DCF HK$54.85 HK$84.36 HK$124.70 74
Economic Profit
Residual Income HK$46.41 HK$59.39 HK$151.19 76
ROIC Compounder HK$85.22 HK$106.88 HK$135.14 72
Growth Earnings
Growth-Adj P/E HK$101.58 HK$145.12 HK$188.65 68

Widest divergence: Growth Earnings (HK$145.12) versus Asset-Based (HK$31.75). Highest evidence: Growth DCF (80).

Notify me when 200596 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$17.1B
Revenue growth (YoY) -18.6%
Net margin 16.5%
Return on equity 10.6%
Free cash flow HK$284M FY2025
P/E ratio 8.8
More key figures
Operating margin 28.1%
EPS (TTM) HK$6.18
Dividend yield 8.0%
EPS growth (YoY) -31.1%
Net cash HK$15.7B FY2024

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 33

Profitability 59
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 82
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

Anhui Gujing Distillery Co., Ltd., together with its subsidiaries, engages in the production and sale of distilled wine in the People's Republic of China and internationally.

Full company description

Anhui Gujing Distillery Co., Ltd., together with its subsidiaries, engages in the production and sale of distilled wine in the People's Republic of China and internationally. The company primarily offers baijiu; and engages in machinery production, advertising, research and development, sewage processing, e-commerce, food testing, and construction activities. It is also involved in the manufacture and sale of glass products; provision of hotel management services; leasing of houses; and wholesale of construction materials, feeds, assistant materials, etc. The company was founded in 1996 and is based in Bozhou, the People's Republic of China. Anhui Gujing Distillery Co., Ltd. operates as a subsidiary of Anhui Gujing Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Anhui Gujing Distillery Co reported revenue of HK$18.8B in FY2025 versus HK$13.3B in FY2021, a compound +9.1%/yr. Reported net income was HK$3.5B in FY2025, compounding +11.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$18.8B
Latest YoY
−20.1%
Avg. 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.
+4.1%
Avg. 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.
+12.8%
Avg. growth/yr (32Y) 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.
+11.5%
Revenue +9.1%/yr
FY21 HK$13.3B
FY22 HK$16.7B
FY23 HK$20.3B
FY24 HK$23.6B
FY25 HK$18.8B
Net income +11.5%/yr
FY21 HK$2.3B
FY22 HK$3.1B
FY23 HK$4.6B
FY24 HK$5.5B
FY25 HK$3.5B
Character of growth · EPS growth decomposed (2013-2024) +23.1 % p.a.
Revenue per share +16.6 pp

of which total revenue +17.2 pp · buybacks/dilution −0.7 pp

EBIT margin +2.6 pp
Tax rate −0.2 pp
Residual (interest, one-offs) +4.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 200596: 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). "Anhui Gujing Distillery Co Fair Value". https://www.fairvalue-calculator.com/stock/200596

Peer Group

Beverages - Wineries & Distilleries · 96 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 60 · Above median
Fair Value upside +171% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 17% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth -19% · Bottom 25%
Dividend yield (TTM) 8.0% · Top 25%
Debt / equity 0.01× · Lower than median

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

P/E (TTM) 8.8× · Cheaper than 75% of peers
P/B 1.15× · Cheaper than median
P/S (TTM) 1.69× · Pricier than median
P/FCF 13.0× · Pricier than 75% of peers
EV/EBITDA 3.2× · Cheaper than 75% of peers
PEG 0.40× · Cheaper than 75% of peers

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 100 · sector 12
FUTURE 0 · sector 0
PAST 42 · sector 17
HEALTH 100 · sector 95
DIVIDEND 100 · sector 61

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 - 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 ¥1,251 ¥1,238 -1%
Diageo plc DEO $94.94 $73.29 -23%
Wuliangye Yibin Co 000858 ¥73.69 ¥48.44 -34%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥110.50 ¥185.80 +68%
Pernod Ricard SA RI €65.24 €76.68 +18%
Luzhou Laojiao Co 000568 ¥83.12 ¥149.17 +79%
Brown-Forman Corporation BFA $26.60 $28.15 +6%
United Spirits Limited UNITDSPR ₹1,376 ₹440.56 -68%
Thai Beverage Public Company Y92 0.4450 SGD 0.6900 SGD +55%
Jiangsu Yanghe Distillery Co 002304 ¥38.08 ¥27.82 -27%

Compare Anhui Gujing Distillery 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 Anhui Gujing Distillery Co (200596) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$163.98 versus a price of HK$60.50, about +171% (undervalued).
What is the fair value of 200596?
Our model-based fair value for Anhui Gujing Distillery Co is HK$163.98 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$60.50.
What is the quality score of 200596?
Anhui Gujing Distillery Co has a Quality Score of 60/100. 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 Anhui Gujing Distillery Co (200596)?
Anhui Gujing Distillery Co reported trailing-twelve-month revenue of about HK$17.1B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 200596?
The net profit margin of Anhui Gujing Distillery Co is about 16.5%, meaning it keeps roughly 16.5% of revenue as net income. Based on the latest reported figures.
Does Anhui Gujing Distillery Co pay a dividend?
Anhui Gujing Distillery Co currently shows a dividend yield of about 7.98% relative to its recent price (as of Aug 13, 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 Anhui Gujing Distillery 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.