EN DE

China Resources Beverage (Holdings) Company (2460) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$18.1B

CR China Resources Beverage (Holdings) Company 2460 · HK
PriceHK$7.90
Fair ValueHK$6.28
Upside-20.5%
Quality41/100
Watch China Resources Beverage (Holdings) Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 9.0% net margin
Low debt · generates free cash flow
2.81% dividend yield
Mixed vs. peers (6/15)
Narrow moat 38/100
Evidence: Medium Range HK$4.39 – HK$8.16 Share as image

Fair value as of: Aug 5, 2026

From 23 valuation models · updated 5 days ago

Share price +9.7% over the past month.

Below-average quality, and screening another 20% overvalued on our models.

What matters now

  • Weak quality (41/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (HK$4.39 to HK$8.16) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (22 months)

HK$15.22 HK$6.93 Fair Value HK$6.28 Oct 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 5, 2026.

How to read this chart

22‑month range HK$6.93 – HK$15.22 · fair‑value band HK$4.39 – HK$8.16 · the HK$7.90 price screens above the HK$6.28 fair value. Dashed = 300-day average. As of Aug 5, 2026.

Full chart & analysis →

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

Analysis

China Resources Beverage (Holdings) Company (2460) currently trades at HK$7.90, while our model-based Fair Value estimate is HK$6.28, implying the stock looks roughly 20.5% overvalued today. The Quality Score stands at 41/100 (below-average 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, China Resources Beverage (Holdings) Company generated revenue of HK$11.0B at a net margin of 9.0%. Revenue declined 18.8% year over year. It earns a return on equity of 8.7%. The balance sheet holds a net cash position of HK$1.1B. Fundamentals as of Aug 5, 2026

Our scenario range runs from HK$4.39 (bear case) to HK$8.16 (bull case); at HK$7.90, 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 41% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -14% fair-value upside, at -20%, 2460 screens richer 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$0.5500 HK$0.5800 HK$0.6200 80
Residual Income HK$3.86 HK$4.21 HK$5.24 76
ROIC Compounder HK$2.90 HK$3.30 HK$3.65 72
All 23 models by family
DCF Models
FCF DCF HK$0.5500 HK$0.5700 HK$0.6200 38
Owner Earnings HK$1.65 HK$2.11 HK$2.96 31
5Y Revenue Exit HK$2.24 HK$3.51 HK$5.36 39
5Y EBITDA Exit HK$4.00 HK$6.56 HK$9.94 41
5Y P/E Exit HK$3.83 HK$6.25 HK$9.13 38
10Y Revenue Exit HK$1.49 HK$2.38 HK$3.38 36
10Y EBITDA Exit HK$2.64 HK$4.27 HK$6.07 37
10Y P/E Exit HK$2.54 HK$4.08 HK$5.59 35
Earnings-Based
Graham-Dodd HK$2.72 HK$3.33 HK$3.74 54
EPV HK$2.90 HK$3.30 HK$3.65 59
Dividend Discount
Gordon GGM HK$14.59 HK$15.97 HK$18.07 70
DDM Multi-Stage HK$14.59 HK$18.30 HK$23.51 61
Multiples
P/E Multiple HK$6.30 HK$8.40 HK$10.51 63
P/S Multiple HK$5.10 HK$6.80 HK$8.50 58
P/B Multiple HK$5.10 HK$6.80 HK$8.50 55
EV/EBIT HK$4.79 HK$6.23 HK$7.66 53
EV/EBITDA HK$7.13 HK$9.34 HK$11.55 54
EV/Revenue HK$3.56 HK$4.88 HK$6.19 43
Asset-Based
NCAV (Graham) HK$2.24 HK$3.00 HK$4.48 50
Growth DCF
Growth DCF HK$0.5500 HK$0.5800 HK$0.6200 80
Economic Profit
Residual Income HK$3.86 HK$4.21 HK$5.24 76
ROIC Compounder HK$2.90 HK$3.30 HK$3.65 72
Growth Earnings
Growth-Adj P/E HK$4.45 HK$6.36 HK$8.27 68

Widest divergence: Dividend Discount (HK$15.97) versus Growth DCF (HK$0.5800). Highest evidence: Growth DCF (80).

Notify me when 2460 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$11.0B
Revenue growth (YoY) -18.8%
Net margin 9.0%
Return on equity 8.7%
Free cash flow HK$15.8M FY2025
P/E ratio 16.1
More key figures
Operating margin -0.4%
EPS (TTM) HK$0.3400
Dividend yield 2.8%
EPS growth (YoY) -68.6%
Net cash HK$1.1B FY2025

Figures from reported company fundamentals · as of Aug 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 46 · Market factors (momentum, volatility) 35

Profitability 47
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 23
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 38
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

China Resources Beverage (Holdings) Company Limited operates as a ready-to-drink soft beverage company in China. The company manufactures and sells packaged drinking water products, including bottled water and barreled water products under the C'estbon, L'eau, Bonjour Forêt, Jialinshan, and FEEL brands; and purified water; mineral water; and beverages.

Full company description

China Resources Beverage (Holdings) Company Limited operates as a ready-to-drink soft beverage company in China. The company manufactures and sells packaged drinking water products, including bottled water and barreled water products under the C'estbon, L'eau, Bonjour Forêt, Jialinshan, and FEEL brands; and purified water; mineral water; and beverages. It also provides tea beverage products, such as herbal beverages under the Zhi Ben Qing Run brand; sugar-free tea beverages under the Zuo Wei Cha Shi brand; and milk tea beverages under the Tea of Wish brand name. In addition, the company offers juice beverage products under the Mi Shui series and Holiday Moment brand names; and other beverages comprising sports drinks and coffee beverages under the Mulene name. It sells its products through category-specific distributors, food service providers, and special-channel operators. The company was incorporated in 1995 and is headquartered in Shenzhen, China. China Resources Beverage (Holdings) Company Limited operates as a subsidiary of CRH (Beverage) Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Resources Beverage (Holdings) Company reported revenue of HK$10.7B in FY2025 versus HK$11.3B in FY2021, a compound −1.4%/yr. Reported net income was HK$960M in FY2025, compounding +2.8%/yr from FY2021.

Growth Quality 26/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$10.7B
Latest YoY
−20.7%
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.
−5.3%
Revenue −1.4%/yr
FY21 HK$11.3B
FY22 HK$12.6B
FY23 HK$13.5B
FY24 HK$13.5B
FY25 HK$10.7B
Net income +2.8%/yr
FY21 HK$858M
FY22 HK$990M
FY23 HK$1.3B
FY24 HK$1.6B
FY25 HK$960M

2460 screens 20% overvalued. Compare with The Coca-Cola Company →

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). "China Resources Beverage (Holdings) Company Fair Value". https://www.fairvalue-calculator.com/stock/2460

Peer Group

Beverages - Non-Alcoholic · 92 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 41 · Bottom 25%
Fair Value upside −21% · Below median
Return on equity (TTM) 9% · Below median
Return on assets 3% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) -0% · Bottom 25%
Revenue growth -19% · Bottom 25%
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Beverages - Non-Alcoholic median · lower = cheaper

P/E (TTM) 16.1× · Cheaper than median
P/B 1.69× · Cheaper than median
P/S (TTM) 1.65× · Pricier than median
P/FCF 145.8× · Pricier than 75% of peers
EV/EBITDA 10.4× · Pricier than median
PEG 0.78× · 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 6 · sector 27
FUTURE 0 · sector 44
PAST 35 · sector 48
HEALTH 100 · sector 95
DIVIDEND 56 · sector 46

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 - Non-Alcoholic stocks, each showing price versus our Fair Value estimate (as of Aug 5, 2026).

Stock Price Fair Value vs Fair Value
The Coca-Cola Company KO $87.05 $36.57 -58%
PepsiCo, Inc PEP $139.02 $106.91 -23%
Monster Beverage Corporation MNST $97.50 $35.82 -63%
Nongfu Spring Co 9633 HK$41.44 HK$30.72 -26%
Coca-Cola Europacific Partners PLC CCEP €92.10 €85.41 -7%
Keurig Dr Pepper Inc KDP $31.25 $30.99 -1%
Coca-Cola FEMSA, S.A. KOF $102.04 $106.45 +4%
Coca-Cola HBC AG EEE €57.90 €52.82 -9%
Varun Beverages Limited VBL ₹495.70 ₹187.49 -62%
Eastroc Beverage (Group) Co 605499 ¥124.43 ¥107.57 -14%

Compare China Resources Beverage (Holdings) Company 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 China Resources Beverage (Holdings) Company (2460) overvalued or undervalued?
As of Aug 5, 2026, our model estimates a fair value of HK$6.28 versus a price of HK$7.90, about −20% (overvalued).
What is the fair value of 2460?
Our model-based fair value for China Resources Beverage (Holdings) Company is HK$6.28 (as of Aug 5, 2026), built from audited fundamentals. The current price is HK$7.90.
What is the quality score of 2460?
China Resources Beverage (Holdings) Company has a Quality Score of 41/100. 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 China Resources Beverage (Holdings) Company (2460)?
China Resources Beverage (Holdings) Company reported trailing-twelve-month revenue of about HK$11.0B (latest available figure, as of Aug 5, 2026).
What is the net profit margin of 2460?
The net profit margin of China Resources Beverage (Holdings) Company is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.
Does China Resources Beverage (Holdings) Company pay a dividend?
China Resources Beverage (Holdings) Company currently shows a dividend yield of about 2.81% relative to its recent price (as of Aug 5, 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 China Resources Beverage (Holdings) Company 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.