EN DE

Hebei Hengshui Laobaigan Liquor Co (600559) Fair Value & Analysis

Consumer Defensive · CN · Market cap 11.0B CNY

HH Hebei Hengshui Laobaigan Liquor Co 600559 · SHG
Price¥12.04
Fair Value¥8.59
Upside-28.7%
Quality55/100
Watch Hebei Hengshui Laobaigan Liquor Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.6% net margin
Low debt · negative free cash flow
1.66% dividend yield
Mixed vs. peers (7/13)
Moderate moat 48/100
Evidence: High Range ¥6.02 – ¥11.60 Share as image

Fair value as of: Aug 8, 2026

From 15 valuation models · updated 2 days ago

Share price +8.2% over the past month.

A solid business, but screening 29% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥11.60). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥6.02 to ¥11.60) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥37.86 ¥10.91 Fair Value ¥8.59 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ¥10.91 – ¥37.86 · fair‑value band ¥6.02 – ¥11.60 · the ¥12.04 price screens above the ¥8.59 fair value. Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

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

Analysis

Hebei Hengshui Laobaigan Liquor Co (600559) currently trades at ¥12.04, while our model-based Fair Value estimate is ¥8.59, implying the stock looks roughly 28.7% overvalued today. The Quality Score stands at 55/100 (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: high).

Over the trailing twelve months, Hebei Hengshui Laobaigan Liquor Co generated revenue of 4.2B CNY at a net margin of 10.6%. Revenue grew 4.5% year over year. It earns a return on equity of 8.1%. The balance sheet holds a net cash position of 1.5B CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥6.02 (bear case) to ¥11.60 (bull case); at ¥12.04, 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 37% below its 52-week high and 3% 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 -29%, 600559 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 BearBaseBull Evidence
Highest evidence
Residual Income ¥4.85 ¥5.21 ¥6.06 76
ROIC Compounder ¥3.33 ¥3.78 ¥4.18 72
Growth-Adj P/E ¥6.02 ¥8.59 ¥11.17 68
All 15 models by family
DCF Models
Owner Earnings ¥8.10 ¥13.88 ¥23.76 31
Earnings-Based
Graham-Dodd ¥3.19 ¥14.14 ¥19.36 54
Lynch FV ¥3.66 ¥5.23 ¥6.80 50
PEG = 1.0 ¥3.66 ¥5.23 ¥6.80 46
EPV ¥3.33 ¥3.78 ¥4.18 59
Multiples
P/E Multiple ¥7.40 ¥9.87 ¥12.33 63
P/S Multiple ¥5.41 ¥7.21 ¥9.01 58
P/B Multiple ¥5.99 ¥7.99 ¥9.98 55
EV/EBIT ¥7.88 ¥10.30 ¥12.72 53
EV/EBITDA ¥8.03 ¥10.51 ¥12.98 54
EV/Revenue ¥5.34 ¥7.37 ¥9.40 43
Asset-Based
NCAV (Graham) ¥2.90 ¥3.89 ¥5.80 50
Economic Profit
Residual Income ¥4.85 ¥5.21 ¥6.06 76
ROIC Compounder ¥3.33 ¥3.78 ¥4.18 72
Growth Earnings
Growth-Adj P/E ¥6.02 ¥8.59 ¥11.17 68

Widest divergence: DCF Models (¥13.88) versus Economic Profit (¥3.78). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 4.2B CNY
Revenue growth (YoY) +4.5%
Net margin 10.6%
Return on equity 8.1%
Free cash flow −358M CNY FY2025
P/E ratio 25.7
More key figures
Operating margin 17.6%
EPS (TTM) ¥0.4800
Dividend yield 1.7%
EPS growth (YoY) +5.9%
Net cash 1.5B CNY FY2024

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 51 · Market factors (momentum, volatility) 35

Profitability 43
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 88
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 79
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

Hebei Hengshui Laobaigan Liquor Co., Ltd. engages in the production and sale of liquor and wine products in China and internationally. The company offers its products under the Hengshui Laobaigan, Chengde Qianlong Drunk, Bancheng Shaoguo wine series, Wuling liquor series, Wenwang Gongjiu series, and Confucius Family wine series.

Full company description

Hebei Hengshui Laobaigan Liquor Co., Ltd. engages in the production and sale of liquor and wine products in China and internationally. The company offers its products under the Hengshui Laobaigan, Chengde Qianlong Drunk, Bancheng Shaoguo wine series, Wuling liquor series, Wenwang Gongjiu series, and Confucius Family wine series. It is also involved in the breeding and sale of pigs, as well as the general cargo road transport business. Hebei Hengshui Laobaigan Liquor Co., Ltd. was founded in 1946 and is based in Hengshui, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hebei Hengshui Laobaigan Liquor Co reported revenue of ¥4.1B in FY2025 versus ¥4.0B in FY2021, a compound +0.6%/yr. Reported net income was ¥430M in FY2025, compounding +2.5%/yr from FY2021.

Growth Quality 31/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.1B CNY
Latest YoY
−23.1%
Avg. growth/yr (3Y)
−4.0%
Avg. growth/yr (5Y)
+2.8%
Avg. growth/yr (26Y)
+11.3%
Revenue +0.6%/yr
FY21 ¥4.0B
FY22 ¥4.7B
FY23 ¥5.3B
FY24 ¥5.4B
FY25 ¥4.1B
Net income +2.5%/yr
FY21 ¥389M
FY22 ¥708M
FY23 ¥666M
FY24 ¥787M
FY25 ¥430M

600559 screens 29% overvalued. Compare with Kweichow Moutai Co →

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). "Hebei Hengshui Laobaigan Liquor Co Fair Value". https://www.fairvalue-calculator.com/stock/600559

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 55 · Above median
Fair Value upside −29% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 18% · Above median
Revenue growth 5% · Above median
Dividend yield (TTM) 1.7% · Below median

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

P/E (TTM) 25.1× · Pricier than median
P/B 2.08× · Pricier than median
P/S (TTM) 2.64× · Pricier than median
EV/EBITDA 15.4× · Pricier than median

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 20
FUTURE 23 · sector 0
PAST 32 · sector 17
HEALTH 100 · sector 95
DIVIDEND 33 · sector 61

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

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 8, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,251 ¥1,238 -1%
Diageo plc DEON 1,487 MXN 1,239 MXN -17%
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 Hebei Hengshui Laobaigan Liquor 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 Hebei Hengshui Laobaigan Liquor Co (600559) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥8.59 versus a price of ¥12.04, about −29% (overvalued).
What is the fair value of 600559?
Our model-based fair value for Hebei Hengshui Laobaigan Liquor Co is ¥8.59 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥12.04.
What is the quality score of 600559?
Hebei Hengshui Laobaigan Liquor Co has a Quality Score of 55/100. 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 Hebei Hengshui Laobaigan Liquor Co (600559)?
Hebei Hengshui Laobaigan Liquor Co reported trailing-twelve-month revenue of about 4.2B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600559?
The net profit margin of Hebei Hengshui Laobaigan Liquor Co is about 10.6%, meaning it keeps roughly 10.6% of revenue as net income. Based on the latest reported figures.
Does Hebei Hengshui Laobaigan Liquor Co pay a dividend?
Hebei Hengshui Laobaigan Liquor Co currently shows a dividend yield of about 1.65% relative to its recent price (as of Aug 8, 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 Hebei Hengshui Laobaigan Liquor 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.