EN DE

Suzhou Weizhixiang Food Co (605089) Fair Value & Analysis

Consumer Defensive · CN · Market cap 2.8B CNY

SW Suzhou Weizhixiang Food Co 605089 · SHG
Price¥20.23
Fair Value¥8.60
Upside-57.5%
Quality66/100
Watch Suzhou Weizhixiang Food Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.2% net margin
generates free cash flow
1.79% dividend yield
Trails peers (3/13)
Narrow moat 44/100
Evidence: High Range ¥6.77 – ¥10.59 Share as image

Fair value as of: Aug 11, 2026

From 25 valuation models · updated today

Share price +2.0% over the past month.

A solid business, but screening 57% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥10.59). The favourable scenario is already priced in.
  • Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥88.92 ¥16.15 Fair Value ¥8.60 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 11, 2026.

How to read this chart

60‑month range ¥16.15 – ¥88.92 · fair‑value band ¥6.77 – ¥10.59 · the ¥20.23 price screens above the ¥8.60 fair value. Dashed = 300-day average. As of Aug 11, 2026.

Full chart & analysis →

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

Analysis

Suzhou Weizhixiang Food Co (605089) currently trades at ¥20.23, while our model-based Fair Value estimate is ¥8.60, implying the stock looks roughly 57.5% overvalued today. The Quality Score stands at 66/100 (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, Suzhou Weizhixiang Food Co generated revenue of 705M CNY at a net margin of 10.2%. Revenue grew 1.5% year over year. It earns a return on equity of 5.7%. The balance sheet holds a net cash position of 173M CNY. Fundamentals as of Aug 11, 2026

Our scenario range runs from ¥6.77 (bear case) to ¥10.59 (bull case); at ¥20.23, 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 39% 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 -57%, 605089 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 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. Evidence
Highest evidence
Residual Income ¥6.97 ¥7.16 ¥7.01 76
Growth DCF ¥13.35 ¥18.42 ¥25.15 72
Gordon GGM ¥3.17 ¥6.17 ¥9.58 70
All 25 models by family
DCF Models
FCF DCF ¥13.09 ¥18.67 ¥26.50 38
Owner Earnings ¥6.80 ¥9.53 ¥13.36 31
5Y Revenue Exit ¥7.72 ¥10.10 ¥12.92 39
5Y EBITDA Exit ¥8.39 ¥11.30 ¥14.50 41
5Y P/E Exit ¥9.68 ¥13.64 ¥17.60 38
10Y Revenue Exit ¥9.55 ¥12.09 ¥15.08 36
10Y EBITDA Exit ¥10.08 ¥12.89 ¥16.22 37
10Y P/E Exit ¥10.87 ¥14.45 ¥18.47 35
Earnings-Based
Graham-Dodd ¥3.39 ¥8.88 ¥11.58 54
PEG = 1.0 ¥1.69 ¥2.42 ¥3.15 46
EPV ¥3.93 ¥4.42 ¥4.86 59
Dividend Discount
Gordon GGM ¥3.17 ¥6.17 ¥9.58 70
DDM Multi-Stage ¥3.17 ¥4.81 ¥6.49 61
Multiples
P/E Multiple ¥7.85 ¥10.46 ¥13.08 63
P/S Multiple ¥6.11 ¥8.14 ¥10.18 58
P/B Multiple ¥6.35 ¥8.47 ¥10.59 55
EV/EBIT ¥6.40 ¥8.28 ¥10.16 53
EV/EBITDA ¥6.27 ¥8.11 ¥9.95 54
EV/Revenue ¥4.79 ¥6.51 ¥8.24 43
Asset-Based
NCAV (Graham) ¥4.50 ¥6.03 ¥9.01 50
Growth DCF
Growth DCF ¥13.35 ¥18.42 ¥25.15 72
Rev-Margin DCF ¥7.72 ¥10.31 ¥13.22 67
Economic Profit
Residual Income ¥6.97 ¥7.16 ¥7.01 76
ROIC Compounder ¥3.93 ¥4.42 ¥4.86 67
Growth Earnings
Growth-Adj P/E ¥6.13 ¥8.76 ¥11.39 68

Widest divergence: DCF Models (¥12.09) versus Earnings-Based (¥4.42). Highest evidence: Residual Income (76).

Notify me when 605089 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 705M CNY
Revenue growth (YoY) +1.5%
Net margin 10.2%
Return on equity 5.7%
Free cash flow 164M CNY FY2025
P/E ratio 39.6
More key figures
Operating margin 12.4%
EPS (TTM) ¥0.5300
Dividend yield 1.8%
EPS growth (YoY) +16.1%
Net cash 173M CNY FY2024

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 31

Profitability 33
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 77
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

Suzhou Weizhixiang Food Co., Ltd. engages in research, development, production, and sales of semi-finished vegetables. The company offers rich products comprising of beef, mutton, and pork, as well as provides poultry and aquatic related products. It sells its products through the Weizhixiang and Yuyu brand names. Suzhou Weizhixiang Food Co., Ltd.

Full company description

Suzhou Weizhixiang Food Co., Ltd. engages in research, development, production, and sales of semi-finished vegetables. The company offers rich products comprising of beef, mutton, and pork, as well as provides poultry and aquatic related products. It sells its products through the Weizhixiang and Yuyu brand names. Suzhou Weizhixiang Food Co., Ltd. was founded in 2008 and is based in Suzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Suzhou Weizhixiang Food Co reported revenue of ¥702M in FY2025 versus ¥765M in FY2021, a compound −2.1%/yr. Reported net income was ¥68.7M in FY2025, compounding −15.2%/yr from FY2021.

Growth Quality 68/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
702M CNY
Latest YoY
+4.5%
Avg. growth/yr (3Y) 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.
−4.2%
Avg. growth/yr (5Y) 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.
+2.4%
Avg. growth/yr (9Y) 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.
+10.3%
Revenue −2.1%/yr
FY21 ¥765M
FY22 ¥798M
FY23 ¥799M
FY24 ¥672M
FY25 ¥702M
Net income −15.2%/yr
FY21 ¥133M
FY22 ¥143M
FY23 ¥135M
FY24 ¥87.5M
FY25 ¥68.7M

605089 screens 57% 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). "Suzhou Weizhixiang Food Co Fair Value". https://www.fairvalue-calculator.com/stock/605089

Peer Group

Packaged Foods · 649 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 66 · Top 25%
Fair Value upside −58% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 12% · Top 25%
Revenue growth 2% · Below median
Dividend yield (TTM) 1.8% · Below median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 38.2× · Pricier than 75% of peers
P/B 2.25× · Pricier than median
P/S (TTM) 3.96× · Pricier than 75% of peers
P/FCF 2.5× · Pricier than median
EV/EBITDA 33.8× · Pricier 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 28
FUTURE 8 · sector 20
PAST 23 · sector 27
HEALTH 0 · sector 96
DIVIDEND 36 · 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 Aug 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 Suzhou Weizhixiang 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 Suzhou Weizhixiang Food Co (605089) overvalued or undervalued?
As of Aug 11, 2026, our model estimates a fair value of ¥8.60 versus a price of ¥20.23, about −57% (overvalued).
What is the fair value of 605089?
Our model-based fair value for Suzhou Weizhixiang Food Co is ¥8.60 (as of Aug 11, 2026), built from audited fundamentals. The current price is ¥20.23.
What is the quality score of 605089?
Suzhou Weizhixiang Food Co has a Quality Score of 66/100. 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 Suzhou Weizhixiang Food Co (605089)?
Suzhou Weizhixiang Food Co reported trailing-twelve-month revenue of about 705M CNY (latest available figure, as of Aug 11, 2026).
What is the net profit margin of 605089?
The net profit margin of Suzhou Weizhixiang Food Co is about 10.2%, meaning it keeps roughly 10.2% of revenue as net income. Based on the latest reported figures.
Does Suzhou Weizhixiang Food Co pay a dividend?
Suzhou Weizhixiang Food Co currently shows a dividend yield of about 1.79% relative to its recent price (as of Aug 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 Suzhou Weizhixiang 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.