Sichuan Teway Food Group (603317) Fair Value & Analysis
Consumer Defensive · CN · Market cap 14.7B CNY
Fair value as of: Jul 11, 2026
From 26 valuation models · updated 30 days ago
Fair value updated Jul 11, 2026, revised from ¥11.07 to ¥9.87 (−10.8%) since Jun 24, 2026. Share price +0.3% over the past month.
A solid business, but screening 30% overvalued on our models.
What matters now
- A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
- The price sits above even our optimistic bull case (¥12.26). The favourable scenario is already priced in.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.
How to read this chart
60‑month range ¥8.56 – ¥40.62 · fair‑value band ¥7.48 – ¥12.26 · the ¥14.19 price screens above the ¥9.87 fair value. Dashed = 300-day average. As of Jul 11, 2026.
Analysis
Sichuan Teway Food Group (603317) currently trades at ¥14.19, while our model-based Fair Value estimate is ¥9.87, implying the stock looks roughly 30.4% overvalued today. The Quality Score stands at 71/100 (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, Sichuan Teway Food Group generated revenue of 3.9B CNY at a net margin of 18.9%. Revenue grew 76.2% year over year. It earns a return on equity of 16.1%. The balance sheet holds a net cash position of 332M CNY. Fundamentals as of Jul 11, 2026
Our scenario range runs from ¥7.48 (bear case) to ¥12.26 (bull case); at ¥14.19, 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 18% below its 52-week high and 32% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -30%, 603317 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.
All 26 models by family
Widest divergence: DCF Models (¥12.65) versus Asset-Based (¥2.86). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 68 · Market factors (momentum, volatility) 64
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
Sichuan Teway Food Group Co.,Ltd, together with its subsidiaries, engages in the research, development, production, and sale of compound seasonings in China. It operates through Parent Company, Tianwei Home, Tianwei Heyuan, Zigong Tianwei, Ruisheng Investment, Group Home, and Hainan Bohuai segments.
Full company description
Sichuan Teway Food Group Co.,Ltd, together with its subsidiaries, engages in the research, development, production, and sale of compound seasonings in China. It operates through Parent Company, Tianwei Home, Tianwei Heyuan, Zigong Tianwei, Ruisheng Investment, Group Home, and Hainan Bohuai segments. The company offers ready-to-cook seasonings, hot pot seasonings, sauces, and other seasonings; and fish seasoning, handmade hot pot, beef tallow hot pot base, Chinese dish seasoning, crayfish seasoning, catering seasoning, winter seasoning, chicken powder, and non-spicy soup series products. It also provides hot pot base series products; soy, sweet bean, and spicy sauces; and customized seasoning solutions, such as fast food and Chinese food series, and specialty dishes. In addition, the company offers recipe-based seasonings, sausage and cured meat seasonings, and condiments. Further, it engages in investment and marketing planning activities. The company sells its products through offline and online channels under the Hao Ren Jia, Da Hong Pao, Tian Che, Teway Food, Shi Cui Fang, Taste Matters, Tianwei Food Professional Seasoning Customization, Jia Dian Zi Wei, and Yi Pin Wei Xiang brands. It also exports its products to approximately 50 countries and regions. Sichuan Teway Food Group Co.,Ltd was founded in 2007 and is headquartered in Chengdu, China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Sichuan Teway Food Group reported revenue of ¥3.4B in FY2025 versus ¥2.0B in FY2021, a compound +14.0%/yr. Reported net income was ¥570M in FY2025, compounding +32.5%/yr from FY2021.
603317 screens 30% overvalued. Compare with Nestlé India Limited →
Peer Group
Packaged Foods · 653 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.
Valuation Multiples vs Packaged Foods median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Nestlé India Limited NESTLEIND | ₹1,427 | ₹362.37 | -75% |
| Britannia Industries Limited BRITANNIA | ₹5,413 | ₹1,870 | -65% |
| Tata Consumer Products Limited TATACONSUM | ₹1,089 | ₹327.27 | -70% |
| PT Indofood CBP Sukses Makmur Tbk ICBP | 6,650 IDR | 15,757 IDR | +137% |
| Samyang Foods Co 003230 | 1,139,000 KRW | 1,010,543 KRW | -11% |
| Patanjali Foods Limited PATANJALI | ₹413.80 | ₹157.04 | -62% |
| Vietnam Dairy Products Joint Stock Company VNM | 58,500 VND | 68,259 VND | +17% |
| PT Mayora Indah Tbk, MYOR | 1,750 IDR | 2,699 IDR | +54% |
| PT Cisarua Mountain Dairy Tbk CMRY | 4,490 IDR | 4,355 IDR | -3% |
| Nongshim Co 004370 | 348,500 KRW | 530,619 KRW | +52% |
Compare Sichuan Teway Food Group with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
Frequently asked questions
Is Sichuan Teway Food Group (603317) overvalued or undervalued?
What is the fair value of 603317?
What is the quality score of 603317?
What is the revenue of Sichuan Teway Food Group (603317)?
What is the net profit margin of 603317?
Does Sichuan Teway Food Group pay a dividend?
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.
Track Sichuan Teway Food Group 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.