Anhui Kouzi Distillery Co Ltd (603589) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Anhui Kouzi Distillery Co Ltd stock ¥13.97, price ¥18.51, that is 24.5% below the price, quality 47 out of 100. Rating: overvalued. Calculated from audited financials with 16 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 ¥17.20 – ¥79.49 · fair‑value band ¥10.55 – ¥14.98 · the ¥18.51 price screens above the ¥13.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Anhui Kouzi Distillery Co in your weekly email
Every Wednesday you see whether Anhui Kouzi Distillery 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.
Anhui Kouzi Distillery Co., Ltd., together with its subsidiaries, produces and sells liquor products in China. The company offers baijiu under the Kouzijiao, Lao Kouzi, Kouzifang, and Kouzijiu brands, as well as wine products. It sells its products through e-commerce platforms.
Show moreShow less
Anhui Kouzi Distillery Co., Ltd. was founded in 2002 and is based in Huaibei, China.
Stock analysis
Anhui Kouzi Distillery Co Ltd (603589) currently trades at ¥18.51, while our model-based Fair Value estimate is ¥13.97, 25% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥25.39 per share, and 7 of the 16 models we run sit above the ¥18.51 price.
Bear case: the Earnings-Based group reads lowest at ¥8.24, and 9 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥10.55 (bear) to ¥14.98 (bull), the price of ¥18.51 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 47/100 (below-average quality), in the Consumer Defensive sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Anhui Kouzi Distillery Co Ltd reported revenue of 4.0B CNY in FY2025 versus 5.0B CNY in FY2021, a compound −5.6%/yr. Reported net income was 673M CNY in FY2025, compounding −21.0%/yr from FY2021.
Key figures
Market cap 11.1B CNY (≈ $1.7B) Small · P/E ratio 34.3 · P/S ratio 3.25 · EPS (TTM) ¥0.5400 · Dividend yield 2.7% · Net margin 9.5% · Return on equity 3.1% · Return on assets (EBIT) 16.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 43% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 14% fair-value upside, at −25%, 603589 screens richer than that median.
Fair Value models
Bear¥10.55Fair Value ¥13.97Bull¥14.98
Price ¥18.51 · Downside -24.5%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.0342 per share) are deliberately not added.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.19/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−33.7%
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.
−8.1%
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.
−0.1%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 14 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.
+4.7%
’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.
−14.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.1%
Dividend (yield on the price)2.7%
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.−17.1% vs 0.6%, slowing
Profit margin 2020 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.42% → 21%
Compare Anhui Kouzi Distillery 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 - Wineries & Distilleries · 91 stocks
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). "Anhui Kouzi Distillery Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603589
Frequently asked questions
Is Anhui Kouzi Distillery Co Ltd (603589) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥13.97 versus a price of ¥18.51, about 25% lower (overvalued).
What is the fair value of 603589?
Our model-based fair value for Anhui Kouzi Distillery Co Ltd is ¥13.97 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥18.51.
What is the quality score of 603589?
Anhui Kouzi Distillery Co Ltd has a Quality Score of 47/100. 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 Anhui Kouzi Distillery Co Ltd (603589)?
Our model-based price target is the fair value of ¥13.97 (as of Nov 8, 2026) from 16 valuation models. Cautious scenario ¥10.55, optimistic scenario ¥14.98. It is a calculation from audited fundamentals, not an analyst target.
What is the Anhui Kouzi Distillery Co Ltd stock forecast for 2026?
Our models put fair value at ¥13.97, about 25% lower versus a price of ¥18.51 (overvalued). Cautious scenario ¥10.55, optimistic scenario ¥14.98. The calculation is refreshed regularly with new filings.
What is the revenue of Anhui Kouzi Distillery Co Ltd (603589)?
Anhui Kouzi Distillery Co Ltd reported trailing-twelve-month revenue of about 3.4B CNY (latest available figure, as of Nov 8, 2026).
Does Anhui Kouzi Distillery Co Ltd pay a dividend?
Anhui Kouzi Distillery Co Ltd currently shows a dividend yield of 2.70% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Anhui Kouzi Distillery Co Ltd (603589) and when is the ex-dividend date?
Anhui Kouzi Distillery Co Ltd pays a dividend of ¥0.5 per share a year, a dividend yield of 2.7%. The last ex-dividend date was Jul 3, 2026. The payout ratio is 92.6% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Anhui Kouzi Distillery Co Ltd (603589)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Anhui Kouzi Distillery Co Ltd it is ¥13.97 per share (as of Nov 8, 2026), against a price of ¥18.51. It is the blended result of 16 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Anhui Kouzi Distillery Co Ltd stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 603589 trades above its calculated fair value: price ¥18.51, fair value ¥13.97, a gap of about −25% (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 603589?
No. The price is what the market pays today (¥18.51); the fair value is what the company's own numbers justify (¥13.97). For Anhui Kouzi Distillery Co Ltd the two are ¥4.54 per share apart. That gap is exactly why we show both numbers side by side.
How much is Anhui Kouzi Distillery Co Ltd worth?
The market values Anhui Kouzi Distillery Co Ltd at about 11.1B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥18.51; our models calculate a fair value of ¥13.97 per share.
What do the bullish and bearish scenarios say about 603589?
Our models span a range for Anhui Kouzi Distillery Co Ltd: cautious scenario ¥10.55, base ¥13.97, optimistic ¥14.98 per share (as of Nov 8, 2026, price ¥18.51). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603589?
Anhui Kouzi Distillery Co Ltd trades at a price-to-earnings ratio of 34.3 (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 ¥13.97 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 23.3. Other multiples: P/B 1.1, P/S 3.2, EV/EBITDA 13.8.
How solid is the balance sheet of Anhui Kouzi Distillery Co Ltd (603589)?
Balance-sheet figures for Anhui Kouzi Distillery Co Ltd (as of Nov 8, 2026): return on equity 3.1%, debt of 0.00 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 603589 from its 52-week high?
Anhui Kouzi Distillery Co Ltd trades at ¥18.51, about 43% below its 52-week high of ¥32.56 and 8% above the low of ¥17.20 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥13.97 is for.
Which stocks are comparable to Anhui Kouzi Distillery Co Ltd?
From the same area (Consumer Defensive) we also value Kweichow Moutai Co, Wuliangye Yibin Co, Shanxi Xinghuacun Fen Wine Factory Co, Pernod Ricard SA, 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 Anhui Kouzi Distillery Co Ltd stock attractive at the current price?
The data as of Nov 8, 2026: price ¥18.51, calculated fair value ¥13.97 (−25%), Quality Score 47/100, from 16 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 603589 calculated?
We run Anhui Kouzi Distillery Co Ltd through 16 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥13.97 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. Anhui Kouzi Distillery 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 Anhui Kouzi Distillery Co Ltd (603589)?
The closing price on Nov 6, 2026 was ¥18.51. Our model-based fair value is ¥13.97, about 25% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Anhui Kouzi Distillery Co Ltd right now?
The price sits above even our optimistic bull case (¥14.98). The favourable scenario is already priced in. Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts.
Where does the earnings growth of Anhui Kouzi Distillery Co Ltd (603589) come from?
Earnings per share at Anhui Kouzi Distillery Co Ltd grew +13.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share +9.0 %, EBIT margin +4.4 %, tax rate −0.1 %, residual (interest, one-offs) +0.1 %. 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 Anhui Kouzi Distillery Co Ltd
How large is the market capitalisation of Anhui Kouzi Distillery Co Ltd (603589)?
The market capitalisation of Anhui Kouzi Distillery Co Ltd is 11.1B CNY (≈ $1.7B). 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 Anhui Kouzi Distillery Co Ltd (603589)?
The price-to-sales ratio of Anhui Kouzi Distillery Co Ltd is 3.25 (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 Anhui Kouzi Distillery Co Ltd (603589)?
Earnings per share at Anhui Kouzi Distillery Co Ltd are ¥0.5400 (price ÷ EPS = P/E 34.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Anhui Kouzi Distillery Co Ltd (603589)?
The dividend yield of Anhui Kouzi Distillery Co Ltd is 2.7% (payout 92.6%). 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 Anhui Kouzi Distillery Co Ltd (603589)?
The net margin of Anhui Kouzi Distillery Co Ltd is 9.5% (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 Anhui Kouzi Distillery Co Ltd (603589)?
The return on equity (ROE) of Anhui Kouzi Distillery Co Ltd is 3.1% (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 Anhui Kouzi Distillery Co Ltd (603589)?
On an EBIT basis the return on assets of Anhui Kouzi Distillery Co Ltd is 16.3% (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 Anhui Kouzi Distillery Co Ltd (603589)?
The operating margin of Anhui Kouzi Distillery Co Ltd is 9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Anhui Kouzi Distillery Co Ltd (603589)?
Revenue at Anhui Kouzi Distillery Co Ltd is growing −20.0% versus a year earlier (3y avg −8.1%). 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 Anhui Kouzi Distillery Co Ltd (603589)?
Earnings per share at Anhui Kouzi Distillery Co Ltd are growing −65.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Anhui Kouzi Distillery Co Ltd (603589) generate?
The free cash flow of Anhui Kouzi Distillery Co Ltd is −407M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Anhui Kouzi Distillery Co Ltd (603589) hold?
Anhui Kouzi Distillery Co Ltd holds more cash than debt, 1.9B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Anhui Kouzi Distillery Co Ltd in the live analysis
One click puts Anhui Kouzi Distillery 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