Lotus Health Group Co (600186) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Lotus Health Group Co ¥2.87, price ¥13.59, upside -78.9%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Lotus Health Group Co 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥2.07 – ¥15.60 · fair‑value band ¥2.25 – ¥4.53 · the ¥13.59 price screens above the ¥2.87 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Lotus Health Group Co in your weekly email
Every Wednesday you see whether Lotus Health Group Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Lotus Holdings Co.,Ltd. engages in the production and sale of condiments and health food in China.
Show more
Lotus Holdings Co.,Ltd. engages in the production and sale of condiments and health food in China. The company offers soy sauce, oyster sauce, vinegar, cooking wine, braised sauce, and sesame oil; chicken essence, chicken powder, chicken juice, seasoning, dumpling materials, fried vegetables, and fresh mushroom, as well as octagonal, white pepper, black pepper, ang cumin powder. It also provides amino acid condiments; drinking water products; and tomato sauce, matsutake with blanched sauce, hot pot base, hot pot seasoning, crayfish seasoning, fondue with butter, chafing dish base, fish seasoning, edible alkali, baking soda, bread crumbs, and sesame sauce. The company was formerly known as Lotus Health Group Company and changed its name to Lotus Holdings Co.,Ltd. in May 2024. Lotus Holdings Co.,Ltd. was founded in 1983 and is based in Xiangcheng, China.
Stock analysis
Lotus Health Group Co (600186) currently trades at ¥13.59, while our model-based Fair Value estimate is ¥2.87, implying the stock looks roughly 373.5% overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥3.62 per share, and 0 of the 25 models we run sit above the ¥13.59 price.
Bear case: the Asset-Based group reads lowest at ¥0.7300, and 25 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥2.25 (bear) to ¥4.53 (bull), the price of ¥13.59 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Lotus Health Group Co reported revenue of 3.5B CNY in FY2025 versus 1.8B CNY in FY2021, a compound +17.4%/yr. Reported net income was 309M CNY in FY2025, compounding +62.5%/yr from FY2021.
Key figures
Market cap 24.4B CNY (≈ $3.6B) · P/E ratio 64.7 · P/S ratio 5.79 · EPS (TTM) ¥0.2100 · Dividend yield 0.2% · Net margin 9.0% · Return on equity 20.3% · Return on assets (EBIT) 7.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 13% below its 52-week high and 157% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −2% fair-value upside, at −79%, 600186 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.2200 to ¥5.40). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear ¥2.25Fair Value ¥2.87Bull ¥4.53
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.1536 per share) are deliberately not added.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 ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+30.5%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+26.9%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+15.8%
Start year 2020 (pandemic). Over 10 years: +6.9% a year
Revenue growth 30 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+3.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+53.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+52.8%
Dividend (yield on the price)0.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.28% vs 19%, picking up
Profit margin 2020 to 2025 ⓘ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.6% → 14%
2025 sits 146% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+40.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +38.4% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Packaged Foods · 667 stocks
Beats the industry median on 8/15 measures
A mixed picture versus its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside−78% · Bottom 25%
Profitability
Return on equity (TTM)20% · Top 25%
Return on assets9% · Top 25%
Net margin (TTM)10% · Top 25%
Operating margin (TTM)18% · Top 25%
Growth and dividend
Revenue growth28% · Top 25%
Dividend yield (TTM)0.2% · Bottom 25%
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Packaged Foods median · lower = cheaper
P/E (TTM)64.7× · Priciest 25%
P/B1.85× · Pricier than median
P/S (TTM)0.99× · Pricier than median
P/FCF17.4× · Priciest 25%
EV/EBITDA3.6× · Cheapest 25%
PEG0.84× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 30
FUTURE (revenue growth)100· sector 19
PAST (return on equity)81· sector 29
HEALTH (low debt)96· sector 96
DIVIDEND (yield)4· sector 58
VALUE 0: the price sits above our fair-value range.
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). "Lotus Health Group Co Fair Value". https://www.fairvalue-calculator.com/stock/600186
Frequently asked questions
Is Lotus Health Group Co (600186) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥2.87 versus a price of ¥13.59, about −79% upside (overvalued).
What is the fair value of 600186?
Our model-based fair value for Lotus Health Group Co is ¥2.87 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥13.59.
What is the quality score of 600186?
Lotus Health Group Co has a Quality Score of 62/100. 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 Lotus Health Group Co (600186)?
Our model-based price target is the fair value of ¥2.87 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario ¥2.25, optimistic scenario ¥4.53. It is a calculation from audited fundamentals, not an analyst target.
What is the Lotus Health Group Co stock forecast for 2026?
Our models put fair value at ¥2.87, about −79% upside versus a price of ¥13.59 (overvalued). Cautious scenario ¥2.25, optimistic scenario ¥4.53. The calculation is refreshed regularly with new filings.
What is the revenue of Lotus Health Group Co (600186)?
Lotus Health Group Co reported trailing-twelve-month revenue of about 3.7B CNY (latest available figure, as of Sep 24, 2026).
Does Lotus Health Group Co pay a dividend?
Lotus Health Group Co currently shows a dividend yield of about 0.19% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Lotus Health Group Co (600186)?
For today's price to be fair in a discounted-cash-flow model, Lotus Health Group Co would have to grow free cash flow by +40.8 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 600186 use?
Our models discount Lotus Health Group Co at 9.1 %: a base by market capitalisation (mid), damped by beta 0.36, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Lotus Health Group Co that is +40.8 % per year a year over ten years, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Lotus Health Group Co (600186) delivered so far?
Over the past 5 years revenue at Lotus Health Group Co grew +15.9 % a year. The price currently implies +40.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Lotus Health Group Co (600186) growing?
The median revenue growth in the sector is +2.8 % a year. That is the yardstick for the growth priced into Lotus Health Group Co (+40.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Lotus Health Group Co (600186)?
The free-cash-flow yield on the price is 0.86 %: that much free cash flow Lotus Health Group Co produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Lotus Health Group Co (600186)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Lotus Health Group Co it is ¥2.87 per share (as of Sep 24, 2026), against a price of ¥13.59. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Lotus Health Group Co stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 600186 trades above its calculated fair value: price ¥13.59, fair value ¥2.87, a gap of about −79% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 600186?
No. The price is what the market pays today (¥13.59); the fair value is what the company's own numbers justify (¥2.87). For Lotus Health Group Co the two are ¥10.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Lotus Health Group Co worth?
The market values Lotus Health Group Co at about 24.4B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥13.59; our models calculate a fair value of ¥2.87 per share.
What do the bullish and bearish scenarios say about 600186?
Our models span a range for Lotus Health Group Co: cautious scenario ¥2.25, base ¥2.87, optimistic ¥4.53 per share (as of Sep 24, 2026, price ¥13.59). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600186?
Lotus Health Group Co trades at a price-to-earnings ratio of 64.7 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥2.87 is built from several models across several years. Other multiples: PEG 0.8, P/B 1.9, P/S 1.0, EV/EBITDA 3.6.
What is the PEG ratio of 600186?
The PEG ratio of Lotus Health Group Co is 0.84 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Lotus Health Group Co (600186)?
Balance-sheet figures for Lotus Health Group Co (as of Sep 24, 2026): return on equity 20.3%, debt of 0.09 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 600186 from its 52-week high?
Lotus Health Group Co trades at ¥13.59, about 13% below its 52-week high of ¥15.60 and 157% above the low of ¥5.28 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ¥2.87 is for.
Which stocks are comparable to Lotus Health Group Co?
From the same area (Consumer Defensive) we also value Nestlé S.A, Danone S.A, The Kraft Heinz Company, Foshan Haitian Flavouring and Food Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Lotus Health Group Co stock attractive at the current price?
The data as of Sep 24, 2026: price ¥13.59, calculated fair value ¥2.87 (−79%), Quality Score 62/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 600186 calculated?
We run Lotus Health Group Co through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥2.87, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Lotus Health Group Co itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Lotus Health Group Co (600186)?
The closing price on Sep 23, 2026 was ¥13.59. Our model-based fair value is ¥2.87, about −79% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Lotus Health Group Co right now?
The price sits above even our optimistic bull case (¥4.53). The favourable scenario is already priced in. Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥2.25 to ¥4.53) leaves room in how you read the outcome.
Key figures of Lotus Health Group Co
How large is the market capitalisation of Lotus Health Group Co (600186)?
The market capitalisation of Lotus Health Group Co is 24.4B CNY (≈ $3.6B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Lotus Health Group Co (600186)?
The price-to-sales ratio of Lotus Health Group Co is 5.79 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Lotus Health Group Co (600186)?
Earnings per share at Lotus Health Group Co are ¥0.2100 (price ÷ EPS = P/E 64.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Lotus Health Group Co (600186)?
The dividend yield of Lotus Health Group Co is 0.2% (payout 12.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Lotus Health Group Co (600186)?
The net margin of Lotus Health Group Co is 9.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Lotus Health Group Co (600186)?
The return on equity (ROE) of Lotus Health Group Co is 20.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Lotus Health Group Co (600186)?
On an EBIT basis the return on assets of Lotus Health Group Co is 7.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Lotus Health Group Co (600186)?
The operating margin of Lotus Health Group Co is 18.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Lotus Health Group Co (600186)?
Revenue at Lotus Health Group Co is growing +28.0% versus a year earlier (3y avg +26.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Lotus Health Group Co (600186)?
Earnings per share at Lotus Health Group Co are growing +44.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Lotus Health Group Co (600186) hold?
Lotus Health Group Co holds more cash than debt, 1.1B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Lotus Health Group Co in the live analysis
One click puts Lotus Health Group Co 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.
