EN DE

Wellhope Foods Co (603609) Fair Value & Analysis

Consumer Defensive · CN · Market cap 5.6B CNY

WF Wellhope Foods Co 603609 · SHG
Price¥6.19
Fair Value¥3.66
Upside-40.9%
Quality51/100
Watch Wellhope Foods Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -0.2% net margin
Moderate debt · generates free cash flow
Trails peers (4/12)
Narrow moat 19/100
Evidence: Medium Range ¥1.82 – ¥5.02 Share as image

Fair value as of: Jul 11, 2026

From 22 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥2.56 to ¥3.66 (+43.0%) since Jun 24, 2026. Share price −2.4% over the past month.

A solid business, but screening 41% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.02). The favourable scenario is already priced in.
  • The model range is unusually wide (¥1.82 to ¥5.02). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥14.02 ¥5.66 Fair Value ¥3.66 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 ¥5.66 – ¥14.02 · fair‑value band ¥1.82 – ¥5.02 · the ¥6.19 price screens above the ¥3.66 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

Wellhope Foods Co (603609) currently trades at ¥6.19, while our model-based Fair Value estimate is ¥3.66, implying the stock looks roughly 40.9% overvalued today. The Quality Score stands at 51/100 (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, Wellhope Foods Co generated revenue of 37.0B CNY at a net margin of -0.2%. Revenue grew 15.9% year over year. It earns a return on equity of -1.4%. Net debt stands at 3.6B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥1.82 (bear case) to ¥5.02 (bull case); at ¥6.19, 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 33% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -41%, 603609 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.

Model BearBaseBull Evidence
Highest evidence
Residual Income ¥4.90 ¥4.58 ¥3.21 76
ROIC Compounder ¥1.81 ¥2.40 ¥2.91 72
Gordon GGM ¥1.72 ¥3.43 ¥5.20 70
All 22 models by family
DCF Models
Owner Earnings ¥1.12 ¥3.45 ¥7.37 31
5Y Revenue Exit ¥1.21 ¥4.43 ¥8.93 39
5Y EBITDA Exit ¥6.65 ¥15.63 ¥27.18 41
5Y P/E Exit ¥0.1000 38
10Y Revenue Exit ¥0.1000 ¥2.79 ¥7.15 36
10Y EBITDA Exit ¥3.77 ¥10.82 ¥22.09 37
Earnings-Based
Graham-Dodd ¥0.3900 ¥1.83 ¥2.51 54
Lynch FV ¥0.4800 ¥0.6900 ¥0.9000 50
PEG = 1.0 ¥0.4800 ¥0.6900 ¥0.9000 46
EPV ¥1.81 ¥2.40 ¥2.91 59
Dividend Discount
Gordon GGM ¥1.72 ¥3.43 ¥5.20 70
DDM Multi-Stage ¥1.72 ¥2.97 ¥3.62 61
Multiples
P/E Multiple ¥0.9100 ¥1.21 ¥1.52 63
P/S Multiple ¥0.7400 ¥0.9800 ¥1.23 58
P/B Multiple ¥0.7400 ¥0.9800 ¥1.23 55
EV/EBIT ¥4.49 ¥6.62 ¥8.76 53
EV/EBITDA ¥11.84 ¥16.43 ¥21.01 54
EV/Revenue ¥2.66 ¥4.61 ¥6.57 43
Asset-Based
NCAV (Graham) ¥3.64 ¥4.88 ¥7.29 50
Economic Profit
Residual Income ¥4.90 ¥4.58 ¥3.21 76
ROIC Compounder ¥1.81 ¥2.40 ¥2.91 72
Growth Earnings
Growth-Adj P/E ¥0.7700 ¥1.10 ¥1.43 68

Widest divergence: Asset-Based (¥4.88) versus Earnings-Based (¥0.6900). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 37.0B CNY
Revenue growth (YoY) +15.9%
Net margin -0.2%
Return on equity -1.4%
Free cash flow 28.2M CNY FY2025
Operating margin 2.7%
More key figures
EPS (TTM) ¥-0.0700
EPS growth (YoY) -92.3%
Net debt 3.6B CNY FY2025

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

Quality Score breakdown

Overall quality 51/100

Of which business quality 50 · Market factors (momentum, volatility) 36

Profitability 34
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 34
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 79
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

Wellhope Foods Co., Ltd. produces and sells feed products for pigs, poultry, ruminant animals, and other animals in China and internationally.

Full company description

Wellhope Foods Co., Ltd. produces and sells feed products for pigs, poultry, ruminant animals, and other animals in China and internationally. The company involved in trading of live broiler and broiler parts products; finisher, piglet, and pig breeders; fish meal, soybean meal, and co-products of corn; amino acid, antioxidant, mold inhibitors, and vitamins, as well as trades products, such as vaccines and veterinary drugs. It also engages in broiler breeder raising, day-old chick hatching, feed raw materials, feed production, commercial broiler rearing, slaughtering, and processing of raw meat related activities. In addition, the company processes and prepares cooked food. Further, the company is involved in farming and selling of piglet and fattening. Additionally, it is involved in raw material trading, broiler integration, swine farming, animal health products, smart farming equipment, international business, pet healthcare, and food processing. Wellhope Foods Co., Ltd. was founded in 1995 and is headquartered in Shenyang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wellhope Foods Co reported revenue of ¥35.8B in FY2025 versus ¥29.5B in FY2021, a compound +5.0%/yr. Reported net income was ¥52.5M in FY2025, compounding −18.4%/yr from FY2021.

Growth Quality 63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
35.8B CNY
Latest YoY
+9.9%
Avg. growth/yr (3Y)
+2.9%
Avg. growth/yr (5Y)
+8.5%
Avg. growth/yr (16Y)
+13.2%
Revenue +5.0%/yr
FY21 ¥29.5B
FY22 ¥32.8B
FY23 ¥36.0B
FY24 ¥32.5B
FY25 ¥35.8B
Net income −18.4%/yr
FY21 ¥119M
FY22 ¥513M
FY23 −¥457M
FY24 ¥342M
FY25 ¥52.5M

603609 screens 41% overvalued. Compare with Muyuan Foods Group →

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). "Wellhope Foods Co Fair Value". https://www.fairvalue-calculator.com/stock/603609

Peer Group

Farm Products · 291 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 51 · Below median
Fair Value upside −41% · Below median
Return on assets 1% · Below median
Net margin (TTM) -0% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 16% · Above median
Debt / equity 0.52× · Higher than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/B 0.12× · Cheaper than 75% of peers
P/S (TTM) 0.02× · Cheaper than 75% of peers
P/FCF 29.3× · Pricier than 75% of peers
EV/EBITDA 2.6× · Cheaper 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 0 · sector 26
FUTURE 80 · sector 21
PAST 0 · sector 17
HEALTH 74 · sector 94
DIVIDEND 0 · sector 38

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.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare Wellhope Foods 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 Wellhope Foods Co (603609) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥3.66 versus a price of ¥6.19, about −41% (overvalued).
What is the fair value of 603609?
Our model-based fair value for Wellhope Foods Co is ¥3.66 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥6.19.
What is the quality score of 603609?
Wellhope Foods Co has a Quality Score of 51/100. 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 Wellhope Foods Co (603609)?
Wellhope Foods Co reported trailing-twelve-month revenue of about 37.0B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603609?
The net profit margin of Wellhope Foods Co is about -0.2%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Wellhope Foods 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.