EN DE

Jiangsu King's Luck Brewery Joint-Stock Co (603369) Fair Value & Analysis

Consumer Defensive · CN · Market cap 31.2B CNY

JK Jiangsu King's Luck Brewery Joint-Stock Co 603369 · SHG
Price¥27.26
Fair Value¥38.66
Upside+41.8%
Quality54/100
Watch Jiangsu King's Luck Brewery Joint-Stock Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 24.9% net margin
Low debt · negative free cash flow
4.92% dividend yield
Ranks above peers (9/13)
Wide moat 77/100
Evidence: High Range ¥29.81 – ¥47.50 Share as image

Fair value as of: Jul 11, 2026

From 17 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥43.78 to ¥38.66 (−11.7%) since Jun 24, 2026. Share price +12.3% over the past month.

A solid business, screening 42% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (¥29.81). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥65.48 ¥23.96 Fair Value ¥38.66 Feb 2021 Aug 2026

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 ¥23.96 – ¥65.48 · fair‑value band ¥29.81 – ¥47.50 · the ¥27.26 price screens below the ¥38.66 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Jiangsu King's Luck Brewery Joint-Stock Co (603369) currently trades at ¥27.26, while our model-based Fair Value estimate is ¥38.66, implying the stock looks roughly 41.8% undervalued today. The Quality Score stands at 54/100 (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: high), always confirm before acting.

Over the trailing twelve months, Jiangsu King's Luck Brewery Joint-Stock Co generated revenue of 9.4B CNY at a net margin of 24.9%. Revenue declined 15.2% year over year. It earns a return on equity of 13.4%. The balance sheet holds a net cash position of 4.1B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥29.81 (bear case) to ¥47.50 (bull case); at ¥27.26, the current price sits below 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 40% below its 52-week high and 15% 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 42%, 603369 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
Residual Income ¥13.79 ¥17.41 ¥40.61 76
ROIC Compounder ¥21.80 ¥28.81 ¥38.40 72
Gordon GGM ¥11.06 ¥22.99 ¥36.48 70
All 17 models by family
DCF Models
Owner Earnings ¥15.01 ¥25.30 ¥44.19 31
Earnings-Based
Graham-Dodd ¥14.20 ¥75.14 ¥104.04 54
Lynch FV ¥20.68 ¥29.55 ¥38.41 50
PEG = 1.0 ¥20.68 ¥29.55 ¥38.41 46
EPV ¥19.37 ¥21.93 ¥24.18 59
Dividend Discount
Gordon GGM ¥11.06 ¥22.99 ¥36.48 70
DDM Multi-Stage ¥11.06 ¥19.39 ¥24.13 61
Multiples
P/E Multiple ¥32.89 ¥43.85 ¥54.82 63
P/S Multiple ¥9.80 ¥13.07 ¥16.33 58
P/B Multiple ¥26.63 ¥35.50 ¥44.38 55
EV/EBIT ¥36.19 ¥46.94 ¥57.68 53
EV/EBITDA ¥30.48 ¥39.33 ¥48.17 54
EV/Revenue ¥12.54 ¥16.21 ¥19.89 43
Asset-Based
NCAV (Graham) ¥6.64 ¥8.90 ¥13.28 50
Economic Profit
Residual Income ¥13.79 ¥17.41 ¥40.61 76
ROIC Compounder ¥21.80 ¥28.81 ¥38.40 72
Growth Earnings
Growth-Adj P/E ¥30.65 ¥43.78 ¥56.92 68

Widest divergence: Growth Earnings (¥43.78) versus Asset-Based (¥8.90). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 9.4B CNY
Revenue growth (YoY) -15.2%
Net margin 24.9%
Return on equity 13.4%
Free cash flow −324M CNY FY2025
P/E ratio 13.3
More key figures
Operating margin 41.5%
EPS (TTM) ¥1.88
Dividend yield 4.9%
EPS growth (YoY) -15.8%
Net cash 4.1B CNY FY2024

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 36

Profitability 60
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 93
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 81
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 82
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

Jiangsu King's Luck Brewery Joint-Stock Co.,Ltd. engages in the research and development, procurement, production, and sale of liquor and wine in China. The company offers its products under the Guoyuan, Jinshiyuan, and Gaogou brands. It distributes its products to dealers; and directly sells to group buying, supermarkets, hotels, and retail channels.

Full company description

Jiangsu King's Luck Brewery Joint-Stock Co.,Ltd. engages in the research and development, procurement, production, and sale of liquor and wine in China. The company offers its products under the Guoyuan, Jinshiyuan, and Gaogou brands. It distributes its products to dealers; and directly sells to group buying, supermarkets, hotels, and retail channels. In addition, the company engages in investment consulting; food production and sale; internet of things services and general trade, as well as small loan business; agricultural and sideline food processing industry; and provision of advertising design and production, and tourism services. Jiangsu King's Luck Brewery Joint-Stock Co., Ltd. was founded in 1997 and is based in Huai'an, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangsu King's Luck Brewery Joint-Stock Co reported revenue of ¥10.2B in FY2025 versus ¥6.4B in FY2021, a compound +12.3%/yr. Reported net income was ¥2.6B in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
10.2B CNY
Latest YoY
−11.8%
Avg. growth/yr (3Y)
+8.9%
Avg. growth/yr (5Y)
+14.7%
Avg. growth/yr (14Y)
+11.4%
Revenue +12.3%/yr
FY21 ¥6.4B
FY22 ¥7.9B
FY23 ¥10.1B
FY24 ¥11.5B
FY25 ¥10.2B
Net income +6.4%/yr
FY21 ¥2.0B
FY22 ¥2.5B
FY23 ¥3.1B
FY24 ¥3.4B
FY25 ¥2.6B

Watch 603369: 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). "Jiangsu King's Luck Brewery Joint-Stock Co Fair Value". https://www.fairvalue-calculator.com/stock/603369

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 54 · Below median
Fair Value upside +42% · Above median
Return on equity (TTM) 13% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 42% · Top 25%
Revenue growth -15% · Below median
Dividend yield (TTM) 4.9% · Top 25%
Debt / equity 0.03× · Lower than median

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

P/E (TTM) 13.3× · Cheaper than median
P/B 1.89× · Pricier than median
P/S (TTM) 3.32× · Pricier than 75% of peers
EV/EBITDA 8.6× · Cheaper 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 89 · sector 20
FUTURE 0 · sector 0
PAST 54 · sector 17
HEALTH 99 · sector 95
DIVIDEND 98 · sector 61

Insider activity: 40/100

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 Jul 11, 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 Jiangsu King's Luck Brewery Joint-Stock 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 Jiangsu King's Luck Brewery Joint-Stock Co (603369) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥38.66 versus a price of ¥27.26, about +42% (undervalued).
What is the fair value of 603369?
Our model-based fair value for Jiangsu King's Luck Brewery Joint-Stock Co is ¥38.66 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥27.26.
What is the quality score of 603369?
Jiangsu King's Luck Brewery Joint-Stock Co has a Quality Score of 54/100. 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 Jiangsu King's Luck Brewery Joint-Stock Co (603369)?
Jiangsu King's Luck Brewery Joint-Stock Co reported trailing-twelve-month revenue of about 9.4B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603369?
The net profit margin of Jiangsu King's Luck Brewery Joint-Stock Co is about 24.9%, meaning it keeps roughly 24.9% of revenue as net income. Based on the latest reported figures.
Does Jiangsu King's Luck Brewery Joint-Stock Co pay a dividend?
Jiangsu King's Luck Brewery Joint-Stock Co currently shows a dividend yield of about 4.92% relative to its recent price (as of Jul 11, 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 Jiangsu King's Luck Brewery Joint-Stock 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.