EN DE

XIANGPIAOPIAO Food Co (603711) Fair Value & Analysis

Consumer Defensive · CN · Market cap 5.4B CNY

XF XIANGPIAOPIAO Food Co 603711 · SHG
Price¥11.08
Fair Value¥4.84
Upside-56.3%
Quality61/100
Watch XIANGPIAOPIAO Food Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 6.4% net margin
Low debt · generates free cash flow
0.53% dividend yield
Mixed vs. peers (6/14)
Narrow moat 41/100
Evidence: High Range ¥3.63 – ¥6.06 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥8.06 to ¥4.84 (−40.0%) since Jun 24, 2026. Share price −3.5% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.06). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥23.10 ¥9.93 Fair Value ¥4.84 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 ¥9.93 – ¥23.10 · fair‑value band ¥3.63 – ¥6.06 · the ¥11.08 price screens above the ¥4.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

XIANGPIAOPIAO Food Co (603711) currently trades at ¥11.08, while our model-based Fair Value estimate is ¥4.84, implying the stock looks roughly 56.3% overvalued today. The Quality Score stands at 61/100 (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: high).

Over the trailing twelve months, XIANGPIAOPIAO Food Co generated revenue of 3.2B CNY at a net margin of 6.4%. Revenue grew 51.4% year over year. It earns a return on equity of 5.9%. The balance sheet holds a net cash position of 1.8B CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥3.63 (bear case) to ¥6.06 (bull case); at ¥11.08, 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 36% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -56%, 603711 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
Growth DCF ¥11.57 ¥13.58 ¥16.92 80
Residual Income ¥6.03 ¥5.89 ¥4.87 76
Rev-Margin DCF ¥9.31 ¥10.65 ¥12.33 74
All 24 models by family
DCF Models
FCF DCF ¥11.33 ¥13.42 ¥17.17 38
Owner Earnings ¥9.73 ¥11.24 ¥13.94 31
5Y Revenue Exit ¥9.31 ¥10.51 ¥12.23 39
5Y EBITDA Exit ¥11.55 ¥14.38 ¥18.12 41
5Y P/E Exit ¥9.76 ¥11.29 ¥13.12 38
10Y Revenue Exit ¥10.03 ¥10.97 ¥11.94 36
10Y EBITDA Exit ¥11.42 ¥13.31 ¥15.32 37
10Y P/E Exit ¥10.36 ¥11.44 ¥12.45 35
Earnings-Based
Graham-Dodd ¥1.57 ¥1.92 ¥2.16 54
EPV ¥6.98 ¥7.19 ¥7.38 59
Dividend Discount
Gordon GGM ¥2.36 ¥2.57 ¥2.89 70
DDM Multi-Stage ¥2.36 ¥2.91 ¥3.67 61
Multiples
P/E Multiple ¥3.63 ¥4.84 ¥6.06 63
P/S Multiple ¥2.94 ¥3.92 ¥4.90 58
P/B Multiple ¥2.94 ¥3.92 ¥4.90 55
EV/EBIT ¥9.22 ¥10.42 ¥11.62 53
EV/EBITDA ¥12.72 ¥15.09 ¥17.46 54
EV/Revenue ¥8.19 ¥9.29 ¥10.39 43
Asset-Based
NCAV (Graham) ¥4.22 ¥5.66 ¥8.45 50
Growth DCF
Growth DCF ¥11.57 ¥13.58 ¥16.92 80
Rev-Margin DCF ¥9.31 ¥10.65 ¥12.33 74
Economic Profit
Residual Income ¥6.03 ¥5.89 ¥4.87 76
ROIC Compounder ¥6.98 ¥7.19 ¥7.38 72
Growth Earnings
Growth-Adj P/E ¥2.57 ¥3.67 ¥4.76 68

Widest divergence: DCF Models (¥11.29) versus Earnings-Based (¥1.92). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.2B CNY
Revenue growth (YoY) +51.4%
Net margin 6.4%
Return on equity 5.9%
Free cash flow 255M CNY FY2025
P/E ratio 25.7
More key figures
Operating margin 12.9%
EPS (TTM) ¥0.5100
Dividend yield 0.5%
EPS growth (YoY) -79.2%
Net cash 1.8B CNY FY2024

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 62 · Market factors (momentum, volatility) 37

Profitability 29
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 84
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 76
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

XIANGPIAOPIAO Food Co.,Ltd researches, develops, produces, and sells milk tea beverage products in China. It offers liquid milk tea, brewed milk tea, boxed milk tea, cup fruit tea, Hong Kong-style tea, ready-to-drink milk tea, and other products under the Xiang Piao Piao Senpure, Meco, and LAN Fong Yuen brands.

Full company description

XIANGPIAOPIAO Food Co.,Ltd researches, develops, produces, and sells milk tea beverage products in China. It offers liquid milk tea, brewed milk tea, boxed milk tea, cup fruit tea, Hong Kong-style tea, ready-to-drink milk tea, and other products under the Xiang Piao Piao Senpure, Meco, and LAN Fong Yuen brands. The company was founded in 2005 and is based in Huzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

XIANGPIAOPIAO Food Co reported revenue of ¥2.9B in FY2025 versus ¥3.5B in FY2021, a compound −4.1%/yr. Reported net income was ¥95.2M in FY2025, compounding −19.1%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.9B CNY
Latest YoY
−11.0%
Avg. growth/yr (3Y)
−2.2%
Avg. growth/yr (5Y)
−4.9%
Avg. growth/yr (13Y)
+3.3%
Revenue −4.1%/yr
FY21 ¥3.5B
FY22 ¥3.1B
FY23 ¥3.6B
FY24 ¥3.3B
FY25 ¥2.9B
Net income −19.1%/yr
FY21 ¥223M
FY22 ¥214M
FY23 ¥280M
FY24 ¥253M
FY25 ¥95.2M

603711 screens 56% overvalued. Compare with Nestlé India Limited →

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). "XIANGPIAOPIAO Food Co Fair Value". https://www.fairvalue-calculator.com/stock/603711

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.

Quality Score 61 · Above median
Fair Value upside −56% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 13% · Top 25%
Revenue growth 51% · Top 25%
Dividend yield (TTM) 0.5% · Bottom 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 25.7× · Pricier than median
P/B 1.55× · Pricier than median
P/S (TTM) 1.68× · Pricier than 75% of peers
P/FCF 3.2× · Pricier than median
EV/EBITDA 7.5× · 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 0 · sector 29
FUTURE 100 · sector 19
PAST 23 · sector 27
HEALTH 98 · sector 96
DIVIDEND 11 · sector 47

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 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 XIANGPIAOPIAO Food 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 XIANGPIAOPIAO Food Co (603711) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥4.84 versus a price of ¥11.08, about −56% (overvalued).
What is the fair value of 603711?
Our model-based fair value for XIANGPIAOPIAO Food Co is ¥4.84 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥11.08.
What is the quality score of 603711?
XIANGPIAOPIAO Food Co has a Quality Score of 61/100. 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 XIANGPIAOPIAO Food Co (603711)?
XIANGPIAOPIAO Food Co reported trailing-twelve-month revenue of about 3.2B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603711?
The net profit margin of XIANGPIAOPIAO Food Co is about 6.4%, meaning it keeps roughly 6.4% of revenue as net income. Based on the latest reported figures.
Does XIANGPIAOPIAO Food Co pay a dividend?
XIANGPIAOPIAO Food Co currently shows a dividend yield of about 0.53% 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 XIANGPIAOPIAO Food 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.