EN DE

Tsingtao Brewery Company (600600) Fair Value & Analysis

Consumer Defensive · CN · Market cap 81.1B CNY

TB Tsingtao Brewery Company 600600 · SHG
Price¥53.56
Fair Value¥60.28
Upside+12.6%
Quality60/100
Watch Tsingtao Brewery Company for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.5% net margin
Low debt · generates free cash flow
3.88% dividend yield
Mixed vs. peers (8/15)
Moderate moat 62/100
Evidence: Medium Range ¥39.07 – ¥77.39 Share as image

Fair value as of: Jul 5, 2026

From 26 valuation models · updated 33 days ago

Fair value updated Jul 5, 2026, revised from ¥129.19 to ¥60.28 (−53.3%) since Jun 24, 2026. Share price +0.2% over the past month.

A solid business, screening 13% undervalued on our models.

What matters now

  • A fairly wide model range (¥39.07 to ¥77.39) leaves room in how you read the outcome.
  • Our model range runs from ¥39.07 (bear) to ¥77.39 (bull), base ¥60.28. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 60/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥122.78 ¥51.59 Fair Value ¥60.28 Feb 2021 Aug 2026

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

How to read this chart

60‑month range ¥51.59 – ¥122.78 · fair‑value band ¥39.07 – ¥77.39 · the ¥53.56 price screens below the ¥60.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 5, 2026.

Full chart & analysis →

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

Analysis

Tsingtao Brewery Company (600600) currently trades at ¥53.56, while our model-based Fair Value estimate is ¥60.28, implying the stock looks roughly 12.6% undervalued today. We read business quality 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: medium), always confirm before acting.

Over the trailing twelve months, Tsingtao Brewery Company generated revenue of 32.3B CNY at a net margin of 14.5%. Revenue declined 1.5% year over year. It earns a return on equity of 14.8%. The balance sheet holds a net cash position of 12.6B CNY. Fundamentals as of Jul 5, 2026

Our scenario range runs from ¥39.07 (bear case) to ¥77.39 (bull case); at ¥53.56, 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 26% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -8% fair-value upside, at 13%, 600600 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥34.44 ¥47.38 ¥66.26 80
Residual Income ¥22.45 ¥28.02 ¥57.69 76
Rev-Margin DCF ¥39.61 ¥60.10 ¥84.14 74
All 26 models by family
DCF Models
FCF DCF ¥34.13 ¥48.99 ¥72.24 38
Owner Earnings ¥40.40 ¥59.02 ¥88.17 31
5Y Revenue Exit ¥39.61 ¥60.38 ¥87.38 39
5Y EBITDA Exit ¥45.07 ¥70.80 ¥101.36 41
5Y P/E Exit ¥47.59 ¥75.59 ¥105.59 38
10Y Revenue Exit ¥36.34 ¥54.98 ¥80.93 36
10Y EBITDA Exit ¥40.93 ¥62.28 ¥91.79 37
10Y P/E Exit ¥42.54 ¥65.64 ¥95.08 35
Earnings-Based
Graham-Dodd ¥22.87 ¥77.67 ¥104.16 54
Lynch FV ¥17.80 ¥25.42 ¥33.05 50
PEG = 1.0 ¥17.80 ¥25.42 ¥33.05 46
EPV ¥34.47 ¥38.64 ¥42.30 59
Dividend Discount
Gordon GGM ¥20.20 ¥42.00 ¥66.62 70
DDM Multi-Stage ¥20.20 ¥34.78 ¥44.08 61
Multiples
P/E Multiple ¥50.45 ¥67.26 ¥84.08 63
P/S Multiple ¥41.64 ¥55.53 ¥69.41 58
P/B Multiple ¥42.88 ¥57.17 ¥71.46 55
EV/EBIT ¥60.50 ¥77.52 ¥94.55 53
EV/EBITDA ¥55.60 ¥70.99 ¥86.39 54
EV/Revenue ¥43.85 ¥58.61 ¥73.36 43
Asset-Based
NCAV (Graham) ¥11.23 ¥15.05 ¥22.47 50
Growth DCF
Growth DCF ¥34.44 ¥47.38 ¥66.26 80
Rev-Margin DCF ¥39.61 ¥60.10 ¥84.14 74
Economic Profit
Residual Income ¥22.45 ¥28.02 ¥57.69 76
ROIC Compounder ¥36.54 ¥44.10 ¥53.11 72
Growth Earnings
Growth-Adj P/E ¥43.28 ¥61.83 ¥80.38 68

Widest divergence: Growth Earnings (¥61.83) versus Asset-Based (¥15.05). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 32.3B CNY
Revenue growth (YoY) -1.5%
Net margin 14.5%
Return on equity 14.8%
Free cash flow 2.9B CNY FY2025
P/E ratio 17.3
More key figures
Operating margin 22.2%
EPS (TTM) ¥3.43
Dividend yield 3.9%
EPS growth (YoY) +5.2%
Net cash 12.6B CNY FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 67 · Market factors (momentum, volatility) 40

Profitability 51
Margins and returns on capital today
Quality Growth 37
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 97
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 100
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

Tsingtao Brewery Company Limited, together with its subsidiaries, engages in the manufacture and sale of beer products in Mainland China, Hong Kong, Macau, and internationally.

Full company description

Tsingtao Brewery Company Limited, together with its subsidiaries, engages in the manufacture and sale of beer products in Mainland China, Hong Kong, Macau, and internationally. It operates in seven segments: Shandong Region; South China Region; North China Region; East China Region; Southeast China Region; Hong Kong, Macau and Other Overseas Regions; and Finance Company. The company sells its beer products primarily under the Tsingtao Beer, Laoshan Beer, Hans Beer, Tsingtao Beer Museum, TSINGTAO 1903 Pubs, and Tsingtao Prince brand names. It also provides wealth management, agency collection, real estate, software and IT, and payment services, as well as technology promotion and application services. In addition, the company is involved in industrial engineering; technology promotion and application; and industrial investment activities. Tsingtao Brewery Company Limited was founded in 1903 and is headquartered in Qingdao, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tsingtao Brewery Company reported revenue of ¥30.3B in FY2025 versus ¥30.2B in FY2021, a compound +0.1%/yr. Reported net income was ¥4.6B in FY2025, compounding +9.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
30.3B CNY
Latest YoY
−5.7%
Avg. growth/yr (3Y)
−2.0%
Avg. growth/yr (5Y)
+1.8%
Avg. growth/yr (35Y)
+13.7%
Revenue +0.1%/yr
FY21 ¥30.2B
FY22 ¥32.2B
FY23 ¥33.9B
FY24 ¥32.1B
FY25 ¥30.3B
Net income +9.8%/yr
FY21 ¥3.2B
FY22 ¥3.7B
FY23 ¥4.3B
FY24 ¥4.3B
FY25 ¥4.6B

Watch 600600: 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). "Tsingtao Brewery Company Fair Value". https://www.fairvalue-calculator.com/stock/600600

Peer Group

Beverages - Brewers · 52 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 +13% · Above median
Return on equity (TTM) 15% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth -2% · Below median
Dividend yield (TTM) 3.9% · Above median

Valuation Multiples vs Beverages - Brewers median · lower = cheaper

P/E (TTM) 17.3× · Pricier than median
P/B 2.65× · Pricier than median
P/S (TTM) 2.51× · Pricier than median
P/FCF 4.1× · Pricier than median
EV/EBITDA 10.6× · Pricier than median
PEG 9.37× · 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 50 · sector 37
FUTURE 0 · sector 3
PAST 59 · sector 36
HEALTH 100 · sector 97
DIVIDEND 78 · sector 54

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 - Brewers stocks, each showing price versus our Fair Value estimate (as of Jul 5, 2026).

Stock Price Fair Value vs Fair Value
Ambev S.A ABEV 14,120 ARS 6,060 ARS -57%
Anheuser-Busch InBev SA 1ABI €72.28 €46.17 -36%
Fomento Económico Mexicano, S.A. FEMSAUBD 222.91 MXN 201.74 MXN -9%
Heineken N.V HEIA €77.24 €65.06 -16%
Constellation Brands, Inc STZ $135.72 $177.43 +31%
Carlsberg A/S CARLA kr 1,125 kr 607.30 -46%
Heineken Holding HEIO €71.20 €72.67 +2%
Budweiser Brewing Company 1876 HK$6.58 HK$6.05 -8%
Molson Coors Canada Inc TPXA C$63.10 C$74.42 +18%
Beijing Yanjing Brewery Co 000729 ¥11.94 ¥12.51 +5%

Compare Tsingtao Brewery 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 Tsingtao Brewery Company (600600) overvalued or undervalued?
As of Jul 5, 2026, our model estimates a fair value of ¥60.28 versus a price of ¥53.56, about +13% (undervalued).
What is the fair value of 600600?
Our model-based fair value for Tsingtao Brewery Company is ¥60.28 (as of Jul 5, 2026), built from audited fundamentals. The current price is ¥53.56.
What is the quality score of 600600?
Tsingtao Brewery Company has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Tsingtao Brewery Company (600600)?
Tsingtao Brewery Company reported trailing-twelve-month revenue of about 32.3B CNY (latest available figure, as of Jul 5, 2026).
What is the net profit margin of 600600?
The net profit margin of Tsingtao Brewery Company is about 14.5%, meaning it keeps roughly 14.5% of revenue as net income. Based on the latest reported figures.
Does Tsingtao Brewery Company pay a dividend?
Tsingtao Brewery Company currently shows a dividend yield of about 3.88% relative to its recent price (as of Jul 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 Tsingtao Brewery 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.