EN DE

Xinjiang Western Animal Husbandry Co (300106) Fair Value & Analysis

Consumer Defensive · CN · Market cap 2.4B CNY

XW Xinjiang Western Animal Husbandry Co 300106 · SHE
Price¥9.78
Fair Value¥3.40
Upside-65.2%
Quality59/100
Watch Xinjiang Western Animal Husbandry Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -3.7% net margin
Low debt · generates free cash flow
Trails peers (3/11)
Narrow moat 14/100
Evidence: Medium Range ¥3.12 – ¥3.66 Share as image

Fair value as of: Jul 7, 2026

From 15 valuation models · updated 34 days ago

Fair value updated Jul 7, 2026, revised from ¥4.69 to ¥3.40 (−27.5%) since Jun 24, 2026. Share price +1.0% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.66). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥14.62 ¥5.21 Fair Value ¥3.40 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 7, 2026.

How to read this chart

60‑month range ¥5.21 – ¥14.62 · fair‑value band ¥3.12 – ¥3.66 · the ¥9.78 price screens above the ¥3.40 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 7, 2026.

Full chart & analysis →

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

Analysis

Xinjiang Western Animal Husbandry Co (300106) currently trades at ¥9.78, while our model-based Fair Value estimate is ¥3.40, implying the stock looks roughly 65.2% overvalued today. The Quality Score stands at 59/100 (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, Xinjiang Western Animal Husbandry Co generated revenue of 979M CNY at a net margin of -3.7%. Revenue grew 28.9% year over year. It earns a return on equity of -2.1%. Net debt stands at 114M CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥3.12 (bear case) to ¥3.66 (bull case); at ¥9.78, 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 38% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -65%, 300106 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 ¥4.58 ¥5.80 ¥7.40 80
Rev-Margin DCF ¥3.58 ¥4.51 ¥5.53 74
ROIC Compounder ¥3.01 ¥3.29 ¥3.57 72
All 15 models by family
DCF Models
FCF DCF ¥4.51 ¥5.85 ¥7.70 38
5Y Revenue Exit ¥3.58 ¥4.46 ¥5.53 39
5Y EBITDA Exit ¥4.77 ¥6.61 ¥8.67 41
10Y Revenue Exit ¥3.87 ¥4.72 ¥5.75 36
10Y EBITDA Exit ¥4.64 ¥6.14 ¥8.01 37
Earnings-Based
EPV ¥2.96 ¥3.20 ¥3.40 59
Dividend Discount
Gordon GGM ¥0.2900 ¥0.5400 ¥0.8700 70
DDM Multi-Stage ¥0.2900 ¥0.4400 ¥0.5900 61
Multiples
EV/EBIT ¥3.79 ¥4.55 ¥5.32 53
EV/EBITDA ¥5.41 ¥6.72 ¥8.02 54
EV/Revenue ¥3.13 ¥3.83 ¥4.54 43
Asset-Based
NCAV (Graham) ¥0.8800 ¥1.18 ¥1.76 50
Growth DCF
Growth DCF ¥4.58 ¥5.80 ¥7.40 80
Rev-Margin DCF ¥3.58 ¥4.51 ¥5.53 74
Economic Profit
ROIC Compounder ¥3.01 ¥3.29 ¥3.57 72

Widest divergence: DCF Models (¥5.85) versus Dividend Discount (¥0.4400). Highest evidence: Growth DCF (80).

Notify me when 300106 reaches fair value

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

Key figures & financial health

Revenue (TTM) 979M CNY
Revenue growth (YoY) +28.9%
Net margin -3.7%
Return on equity -2.1%
Free cash flow 62.1M CNY FY2025
Operating margin -0.3%
More key figures
EPS (TTM) ¥-0.1700
EPS growth (YoY) -90.6%
Net debt 114M CNY FY2019

Figures from reported company fundamentals · as of Jul 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 59 · Market factors (momentum, volatility) 36

Profitability 16
Margins and returns on capital today
Quality Growth 63
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 13
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

Xinjiang Western Animal Husbandry Co., Ltd engages in the production, processing and sale of dairy, feed, and beef and mutton products in China. It offers milk, yogurt, and milk powder; and feed products for cattle and cows. The company was founded in 2003 and is headquartered in Shihezi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xinjiang Western Animal Husbandry Co reported revenue of ¥925M in FY2025 versus ¥1.1B in FY2021, a compound −4.8%/yr. Reported net income was −¥50.7M in FY2025.

Growth Quality 29/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
925M CNY
Latest YoY
−1.4%
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.
−11.3%
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.
+2.4%
Avg. growth/yr (18Y) 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.
+15.9%
Revenue −4.8%/yr
FY21 ¥1.1B
FY22 ¥1.3B
FY23 ¥1.1B
FY24 ¥938M
FY25 ¥925M
Net income
FY21 ¥14.4M
FY22 ¥13.0M
FY23 −¥64.2M
FY24 −¥119M
FY25 −¥50.7M

300106 screens 65% overvalued. Compare with Muyuan Foods Group →

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). "Xinjiang Western Animal Husbandry Co Fair Value". https://www.fairvalue-calculator.com/stock/300106

Peer Group

Farm Products · 288 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 59 · Above median
Fair Value upside −65% · Bottom 25%
Return on assets -3% · Bottom 25%
Net margin (TTM) -4% · Bottom 25%
Operating margin (TTM) -0% · Below median
Revenue growth 29% · Top 25%
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/B 0.94× · Pricier than median
P/S (TTM) 0.36× · Cheaper than median
P/FCF 5.6× · Pricier 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 0 · sector 25
FUTURE 100 · sector 20
PAST 0 · sector 17
HEALTH 94 · sector 94
DIVIDEND 0 · sector 38

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.

None of the checked exposures detected

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

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare Xinjiang Western Animal Husbandry 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 Xinjiang Western Animal Husbandry Co (300106) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥3.40 versus a price of ¥9.78, about −65% (overvalued).
What is the fair value of 300106?
Our model-based fair value for Xinjiang Western Animal Husbandry Co is ¥3.40 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥9.78.
What is the quality score of 300106?
Xinjiang Western Animal Husbandry Co has a Quality Score of 59/100. 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 Xinjiang Western Animal Husbandry Co (300106)?
Xinjiang Western Animal Husbandry Co reported trailing-twelve-month revenue of about 979M CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300106?
The net profit margin of Xinjiang Western Animal Husbandry Co is about -3.7%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Xinjiang Western Animal Husbandry 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.