Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hebei Yangyuan ZhiHui Beverage Co Ltd stock ¥18.14, price ¥32.07, that is 43.4% below the price, quality 74 out of 100. Rating: strongly overvalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 8, 2026.
How to read this chart
60‑month range ¥16.90 – ¥54.57 · fair‑value band ¥13.72 – ¥25.05 · the ¥32.07 price screens above the ¥18.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Hebei Yangyuan ZhiHui Beverage Co in your weekly email
Every Wednesday you see whether Hebei Yangyuan ZhiHui Beverage 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.
Hebei Yangyuan ZhiHui Beverage Co., Ltd., together with its subsidiaries, engages in the research, development, processing, production, and sale of vegetable protein beverages using walnut kernels in China.
Show moreShow less
The company offers walnut milk, walnut soybean milk, walnut peanut milk, walnut almond milk, and other plant protein beverages under the Six Walnuts, Six Walnuts 2430, and Yangyuan Plant Milk brands. It also engages in investment management activities. The company sells its products online.
The company was formerly known as Hebei Yuanyuan Health Beverage Co., Ltd. Hebei Yangyuan ZhiHui Beverage Co., Ltd. was founded in 1997 and is headquartered in Hengshui, China.
Stock analysis
Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) currently trades at ¥32.07, while our model-based Fair Value estimate is ¥18.14, 43% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of ¥19.52 per share, and 0 of the 24 models we run sit above the ¥32.07 price.
Bear case: the Asset-Based group reads lowest at ¥2.96, and 24 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥13.72 (bear) to ¥25.05 (bull), the price of ¥32.07 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 74/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Hebei Yangyuan ZhiHui Beverage Co Ltd reported revenue of 5.3B CNY in FY2025 versus 6.9B CNY in FY2021, a compound −6.2%/yr. Reported net income was 1.3B CNY in FY2025, compounding −12.1%/yr from FY2021.
Key figures
Market cap 40.4B CNY (≈ $6.1B) Mid · P/E ratio 29.4 · P/S ratio 6.34 · EPS (TTM) ¥1.09 · Dividend yield 4.7% · Net margin 21.5% · Return on equity 15.4% · Return on assets (EBIT) 14.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −23% fair-value upside, at −43%, 603156 screens richer than that median.
Fair Value models
Bear¥13.72Fair Value ¥18.14Bull¥25.05
Price ¥32.07 · Downside -43.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−11.9%
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.
−3.4%
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.
+3.8%
Start year 2020 (pandemic). Over 10 years: −5.2% a year
Revenue growth 17 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.
+18.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
−5.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.7%
Dividend (yield on the price)4.7%
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.−9.7% vs −7.8%, steady
Profit margin 2008 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.11% → 29%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 3.9%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
+6.5%
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 +4.7% a year for the price.
Compare Hebei Yangyuan ZhiHui Beverage Co Ltd with another stock
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.Beverages - Non-Alcoholic · 80 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside−43.4% · Bottom 25%
Profitability
Return on equity (12 months)15.4% · Above median
Return on assets9.6% · Above median
Net margin (12 months)21.5% · Top 25%
Operating margin (12 months)10.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)55.7% · Top 25%
Dividend yield (12 months)4.7% · Top 25%
Valuation Multiplesvs Beverages - Non-Alcoholic median · lower = cheaper
P/E (12 months)29.4× · Priciest 25%
P/B4.48× · Priciest 25%
P/S (12 months)6.34× · Priciest 25%
Price / free cash flow (fiscal year)21.1× · Cheaper than median
EV/EBITDA20.9× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 19
FUTURE (revenue growth)100· sector 29
PAST (return on equity)61· sector 54
HEALTH (low debt)0· sector 96
DIVIDEND (yield)94· 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). "Hebei Yangyuan ZhiHui Beverage Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603156
Frequently asked questions
Is Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥18.14 versus a price of ¥32.07, about 43% lower (overvalued).
What is the fair value of 603156?
Our model-based fair value for Hebei Yangyuan ZhiHui Beverage Co Ltd is ¥18.14 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥32.07.
What is the quality score of 603156?
Hebei Yangyuan ZhiHui Beverage Co Ltd has a Quality Score of 74/100. 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Our model-based price target is the fair value of ¥18.14 (as of Nov 8, 2026) from 24 valuation models. Cautious scenario ¥13.72, optimistic scenario ¥25.05. It is a calculation from audited fundamentals, not an analyst target.
What is the Hebei Yangyuan ZhiHui Beverage Co Ltd stock forecast for 2026?
Our models put fair value at ¥18.14, about 43% lower versus a price of ¥32.07 (overvalued). Cautious scenario ¥13.72, optimistic scenario ¥25.05. The calculation is refreshed regularly with new filings.
What is the revenue of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Hebei Yangyuan ZhiHui Beverage Co Ltd reported trailing-twelve-month revenue of about 6.4B CNY (latest available figure, as of Nov 8, 2026).
Does Hebei Yangyuan ZhiHui Beverage Co Ltd pay a dividend?
Hebei Yangyuan ZhiHui Beverage Co Ltd currently shows a dividend yield of 4.68% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) and when is the ex-dividend date?
Hebei Yangyuan ZhiHui Beverage Co Ltd pays a dividend of ¥1.50 per share a year, a dividend yield of 4.7%. The last ex-dividend date was Sep 23, 2026. The payout ratio is 138% of earnings. Free cash flow covers the dividend 1.02 times. Our assessment: Payout strained. The dividend exceeds reported earnings (though reported profit is often depressed by one-off charges), and free cash flow only just covers it (or coverage is unknown). Not an emergency, but little room for error.
What growth is priced into Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
For today's price to be fair in a discounted-cash-flow model, Hebei Yangyuan ZhiHui Beverage Co Ltd would have to grow free cash flow by +6.5 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.8 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 603156 use?
Our models discount Hebei Yangyuan ZhiHui Beverage Co Ltd at 9.4 %: a base by market capitalisation (mid), damped by beta 0.61, 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 Hebei Yangyuan ZhiHui Beverage Co Ltd that is +6.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) delivered so far?
Over the past 5 years revenue at Hebei Yangyuan ZhiHui Beverage Co Ltd grew +3.8 % a year. The price currently implies free-cash-flow growth of +6.5 % per 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Hebei Yangyuan ZhiHui Beverage Co Ltd (+6.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The free-cash-flow yield on the price is 4.75 %: that much free cash flow Hebei Yangyuan ZhiHui Beverage Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hebei Yangyuan ZhiHui Beverage Co Ltd it is ¥18.14 per share (as of Nov 8, 2026), against a price of ¥32.07. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hebei Yangyuan ZhiHui Beverage Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 603156 trades above its calculated fair value: price ¥32.07, fair value ¥18.14, a gap of about −43% (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 603156?
No. The price is what the market pays today (¥32.07); the fair value is what the company's own numbers justify (¥18.14). For Hebei Yangyuan ZhiHui Beverage Co Ltd the two are ¥13.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hebei Yangyuan ZhiHui Beverage Co Ltd worth?
The market values Hebei Yangyuan ZhiHui Beverage Co Ltd at about 40.4B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥32.07; our models calculate a fair value of ¥18.14 per share.
What do the bullish and bearish scenarios say about 603156?
Our models span a range for Hebei Yangyuan ZhiHui Beverage Co Ltd: cautious scenario ¥13.72, base ¥18.14, optimistic ¥25.05 per share (as of Nov 8, 2026, price ¥32.07). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603156?
Hebei Yangyuan ZhiHui Beverage Co Ltd trades at a price-to-earnings ratio of 29.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥18.14 is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 18.7. Other multiples: P/B 4.5, P/S 6.3, EV/EBITDA 20.9.
How solid is the balance sheet of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Balance-sheet figures for Hebei Yangyuan ZhiHui Beverage Co Ltd (as of Nov 8, 2026): return on equity 15.4%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is 603156 from its 52-week high?
Hebei Yangyuan ZhiHui Beverage Co Ltd trades at ¥32.07, about 41% below its 52-week high of ¥54.57 and 26% above the low of ¥25.55 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥18.14 is for.
Which stocks are comparable to Hebei Yangyuan ZhiHui Beverage Co Ltd?
From the same area (Consumer Defensive) we also value The Coca-Cola Company, PepsiCo, Inc, Monster Beverage Corporation, Nongfu Spring Co, 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 Hebei Yangyuan ZhiHui Beverage Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price ¥32.07, calculated fair value ¥18.14 (−43%), Quality Score 74/100, from 24 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 603156 calculated?
We run Hebei Yangyuan ZhiHui Beverage Co Ltd through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥18.14 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Hebei Yangyuan ZhiHui Beverage Co Ltd 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The closing price on Nov 6, 2026 was ¥32.07. Our model-based fair value is ¥18.14, about 43% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hebei Yangyuan ZhiHui Beverage Co Ltd right now?
The price sits above even our optimistic bull case (¥25.05). The favourable scenario is already priced in. Solid but not exceptional quality (74/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥13.72 to ¥25.05) leaves room in how you read the outcome.
Where does the earnings growth of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) come from?
Earnings per share at Hebei Yangyuan ZhiHui Beverage Co Ltd grew −3.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share −4.3 %, EBIT margin +0.7 %, tax rate +0.2 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Hebei Yangyuan ZhiHui Beverage Co Ltd
How large is the market capitalisation of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The market capitalisation of Hebei Yangyuan ZhiHui Beverage Co Ltd is 40.4B CNY (≈ $6.1B). 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The price-to-sales ratio of Hebei Yangyuan ZhiHui Beverage Co Ltd is 6.34 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Earnings per share at Hebei Yangyuan ZhiHui Beverage Co Ltd are ¥1.09 (price ÷ EPS = P/E 29.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The dividend yield of Hebei Yangyuan ZhiHui Beverage Co Ltd is 4.7% (payout 138%). 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The net margin of Hebei Yangyuan ZhiHui Beverage Co Ltd is 21.5% (last twelve months). 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The return on equity (ROE) of Hebei Yangyuan ZhiHui Beverage Co Ltd is 15.4% (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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
On an EBIT basis the return on assets of Hebei Yangyuan ZhiHui Beverage Co Ltd is 14.0% (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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
The operating margin of Hebei Yangyuan ZhiHui Beverage Co Ltd is 10.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Revenue at Hebei Yangyuan ZhiHui Beverage Co Ltd is growing +55.7% versus a year earlier (3y avg −3.4%). 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 Hebei Yangyuan ZhiHui Beverage Co Ltd (603156)?
Earnings per share at Hebei Yangyuan ZhiHui Beverage Co Ltd are growing −54.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Hebei Yangyuan ZhiHui Beverage Co Ltd (603156) hold?
Hebei Yangyuan ZhiHui Beverage Co Ltd holds more cash than debt, 918M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hebei Yangyuan ZhiHui Beverage Co Ltd in the live analysis
One click puts Hebei Yangyuan ZhiHui Beverage Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 8, 2026