EN DE

Luzhou Laojiao Co (000568) Fair Value & Analysis

Consumer Defensive · CN · Market cap 122B CNY

LL Luzhou Laojiao Co 000568 · SHE
Price¥91.78
Fair Value¥149.17
Upside+62.5%
Quality70/100
Watch Luzhou Laojiao Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 40.8% net margin
Low debt · generates free cash flow
7.44% dividend yield
Ranks above peers (12/15)
Wide moat 85/100
Evidence: High Range ¥89.70 – ¥230.43 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Share price +18.2% over the past month.

A solid business, screening 63% undervalued on our models.

What matters now

  • The rarer combination: high quality (70/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • A fairly wide model range (¥89.70 to ¥230.43) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥244.69 ¥74.91 Fair Value ¥149.17 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥74.91 – ¥244.69 · fair‑value band ¥89.70 – ¥230.43 · the ¥91.78 price screens below the ¥149.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Luzhou Laojiao Co (000568) currently trades at ¥91.78, while our model-based Fair Value estimate is ¥149.17, implying the stock looks roughly 62.5% undervalued today. The Quality Score stands at 70/100 (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, Luzhou Laojiao Co generated revenue of 24.4B CNY at a net margin of 40.8%. Revenue declined 14.2% year over year. It earns a return on equity of 19.6%. The balance sheet holds a net cash position of 27.3B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥89.70 (bear case) to ¥230.43 (bull case); at ¥91.78, the current price sits within 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 and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at 63%, 000568 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 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
Growth DCF ¥66.20 ¥118.12 ¥201.00 80
Residual Income ¥49.06 ¥65.50 ¥310.57 76
Rev-Margin DCF ¥45.13 ¥64.82 ¥92.49 74
All 24 models by family
DCF Models
FCF DCF ¥67.69 ¥110.18 ¥218.57 38
Owner Earnings ¥111.83 ¥213.14 ¥409.87 31
5Y Revenue Exit ¥45.13 ¥65.20 ¥92.81 39
5Y EBITDA Exit ¥97.62 ¥182.61 ¥297.23 41
5Y P/E Exit ¥109.63 ¥209.46 ¥333.10 38
10Y Revenue Exit ¥51.23 ¥73.99 ¥110.52 36
10Y EBITDA Exit ¥87.95 ¥164.21 ¥296.01 37
10Y P/E Exit ¥96.19 ¥184.85 ¥328.56 35
Earnings-Based
Graham-Dodd ¥50.04 ¥299.30 ¥417.09 54
Lynch FV ¥85.25 ¥121.78 ¥158.31 50
PEG = 1.0 ¥85.25 ¥121.78 ¥158.31 46
EPV ¥76.91 ¥86.93 ¥95.70 59
Multiples
P/E Multiple ¥115.89 ¥154.52 ¥193.16 63
P/S Multiple ¥20.98 ¥27.97 ¥34.96 58
P/B Multiple ¥93.82 ¥125.09 ¥156.36 55
EV/EBIT ¥138.05 ¥178.47 ¥218.90 53
EV/EBITDA ¥114.77 ¥147.43 ¥180.10 54
EV/Revenue ¥35.15 ¥43.01 ¥50.88 43
Asset-Based
NCAV (Graham) ¥16.91 ¥22.66 ¥33.82 50
Growth DCF
Growth DCF ¥66.20 ¥118.12 ¥201.00 80
Rev-Margin DCF ¥45.13 ¥64.82 ¥92.49 74
Economic Profit
Residual Income ¥49.06 ¥65.50 ¥310.57 76
ROIC Compounder ¥87.01 ¥112.15 ¥144.81 72
Growth Earnings
Growth-Adj P/E ¥124.08 ¥177.26 ¥230.43 68

Widest divergence: Growth Earnings (¥177.26) versus Asset-Based (¥22.66). Highest evidence: Growth DCF (80).

Notify me when 000568 reaches fair value

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

Key figures & financial health

Revenue (TTM) 24.4B CNY
Revenue growth (YoY) -14.2%
Net margin 40.8%
Return on equity 19.6%
Free cash flow 5.2B CNY FY2025
P/E ratio 13.6
More key figures
Operating margin 60.2%
EPS (TTM) ¥6.75
Dividend yield 7.4%
EPS growth (YoY) -19.5%
Net cash 27.3B CNY FY2024

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 70/100

Of which business quality 70 · Market factors (momentum, volatility) 37

Profitability 71
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 17
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

Luzhou Laojiao Co.,Ltd, together with its subsidiaries, produces and sells alcoholic products in China and internationally.

Full company description

Luzhou Laojiao Co.,Ltd, together with its subsidiaries, produces and sells alcoholic products in China and internationally. The company offers liquor products; and cellar-aged, red, and health wine under the Guojiao 1573, Luzhou Laojiao Special Liquor, Centennial Luzhou Laojiao Cellar-aged Liquor, Luzhou Laojiao Touqu, Luzhou Laojiao Black Cap, Gaoguang, Luzhou Laojiao 1952, Luzhou Laojiao Tequ, Touqu, and Heigai brands. It is also involved in the sales of fruit wine; cultivation and sale of agricultural products; import and export of food and alcoholic beverages; and technology and business development services. In addition, the company provides support services comprising contact district, advertising and procurement platforms, online consultation, and service platforms. Luzhou Laojiao Co.,Ltd was founded in 1950 and is headquartered in Luzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Luzhou Laojiao Co reported revenue of ¥25.7B in FY2025 versus ¥20.6B in FY2021, a compound +5.7%/yr. Reported net income was ¥10.8B in FY2025, compounding +8.0%/yr from FY2021.

Growth Quality 74/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
25.7B CNY
Latest YoY
−17.5%
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.
+0.8%
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.
+9.1%
Avg. growth/yr (34Y) 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.
+16.6%
Revenue +5.7%/yr
FY21 ¥20.6B
FY22 ¥25.1B
FY23 ¥30.2B
FY24 ¥31.2B
FY25 ¥25.7B
Net income +8.0%/yr
FY21 ¥8.0B
FY22 ¥10.4B
FY23 ¥13.2B
FY24 ¥13.5B
FY25 ¥10.8B
Character of growth · EPS growth decomposed (2013-2024) +22.3 % p.a.
Revenue per share +15.4 pp

of which total revenue +16.0 pp · buybacks/dilution −0.6 pp

EBIT margin +5.9 pp
Tax rate −0.3 pp
Residual (interest, one-offs) +1.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch 000568: 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). "Luzhou Laojiao Co Fair Value". https://www.fairvalue-calculator.com/stock/000568

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 70 · Top 25%
Fair Value upside +63% · Top 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 41% · Top 25%
Operating margin (TTM) 60% · Top 25%
Revenue growth -14% · Below median
Dividend yield (TTM) 7.4% · Top 25%
Debt / equity 0.05× · Lower than median

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

P/E (TTM) 13.6× · Cheaper than median
P/B 2.46× · Pricier than 75% of peers
P/S (TTM) 5.01× · Pricier than 75% of peers
P/FCF 3.5× · Cheaper than median
EV/EBITDA 7.2× · Cheaper than median
PEG 0.91× · 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 100 · sector 14
FUTURE 0 · sector 0
PAST 78 · sector 17
HEALTH 97 · sector 95
DIVIDEND 100 · 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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,343 ¥1,238 -8%
Diageo plc DEO $93.96 $73.29 -22%
Wuliangye Yibin Co 000858 ¥75.28 ¥48.44 -36%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥122.32 ¥185.80 +52%
Pernod Ricard SA RI €67.96 €76.13 +12%
Brown-Forman Corporation BFA $28.40 $27.69 -3%
United Spirits Limited UNITDSPR ₹1,515 ₹381.12 -75%
Thai Beverage Public Company Y92 0.4700 SGD 0.7000 SGD +49%
Jiangsu Yanghe Distillery Co 002304 ¥41.62 ¥27.82 -33%
Anhui Gujing Distillery Co 000596 ¥99.18 ¥182.41 +84%

Compare Luzhou Laojiao 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Luzhou Laojiao Co (000568) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥149.17 versus a price of ¥91.78, about +63% (undervalued).
What is the fair value of 000568?
Our model-based fair value for Luzhou Laojiao Co is ¥149.17 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥91.78.
What is the quality score of 000568?
Luzhou Laojiao Co has a Quality Score of 70/100. 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 Luzhou Laojiao Co (000568)?
Luzhou Laojiao Co reported trailing-twelve-month revenue of about 24.4B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000568?
The net profit margin of Luzhou Laojiao Co is about 40.8%, meaning it keeps roughly 40.8% of revenue as net income. Based on the latest reported figures.
Does Luzhou Laojiao Co pay a dividend?
Luzhou Laojiao Co currently shows a dividend yield of about 6.67% relative to its recent price (as of Aug 13, 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 Luzhou Laojiao 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.