EN DE

Anhui Gujing Distillery Co Ltd (000596) Fair Value & Analysis

Consumer Defensive · CN · Market cap 46.0B CNY (≈ $6.9B) · ISIN CNE000000MD5

What is Anhui Gujing Distillery Co Ltd really worth?

AG Anhui Gujing Distillery Co Ltd 000596 · SHE
Price¥101.17
Fair Value¥141.00
Upside+39.4%
Quality58/100

A solid business, trading 28% below our fair value of ¥141.00.

Watch Anhui Gujing Distillery Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 16.5% net margin
Low debt · generates free cash flow
Ranks above peers (11/15)
Wide moat 65/100

Risks

!Expensive Growth (revenue 5y +12.8 %/yr)

For context

·4.35% dividend yield
Evidence: High Range ¥78.08 – ¥176.25

Fair value as of: Aug 29, 2026

From 24 valuation models · updated 7 days ago

Fair value updated Aug 29, 2026, revised from ¥182.41 to ¥141.00 (−22.7%) since Aug 13, 2026. Share price +10.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥78.08 to ¥176.25) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

¥279.11 ¥76.00 Fair Value ¥141.00 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 29, 2026.

How to read this chart

60‑month range ¥76.00 – ¥279.11 · fair‑value band ¥78.08 – ¥176.25 · the ¥101.17 price screens below the ¥141.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 29, 2026.

Full chart & analysis →

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

Analysis

Anhui Gujing Distillery Co Ltd (000596) currently trades at ¥101.17, while our model-based Fair Value estimate is ¥141.00, implying the stock looks roughly 28.2% undervalued today. The Quality Score stands at 58/100 (solid quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of ¥197.38 per share, and 18 of the 24 models we run sit above the ¥101.17 price. Bear case: the Asset-Based group reads lowest at ¥41.08, and 6 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Anhui Gujing Distillery Co Ltd generated revenue of 17.1B CNY at a net margin of 16.5%. Revenue declined 18.6% year over year. It earns a return on equity of 10.6%. The balance sheet holds a net cash position of 15.7B CNY. Fundamentals as of Aug 29, 2026

Our scenario range runs from ¥78.08 (bear case) to ¥176.25 (bull case); at ¥101.17, 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 42% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −4% fair-value upside, at 39%, 000596 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ¥0.6361 per share, which is 0.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence ¥43.78 ¥52.50 ¥71.22 82
Growth DCF ¥43.56 ¥52.91 ¥67.39 80
Owner Earnings ¥124.16 ¥212.77 ¥379.21 74
All 24 models by family
DCF Models
FCF DCF best evidence ¥43.78 ¥52.50 ¥71.22 82
Owner Earnings ¥124.16 ¥212.77 ¥379.21 74
5Y Revenue Exit ¥71.08 ¥112.00 ¥171.44 72
5Y EBITDA Exit ¥125.38 ¥230.47 ¥371.42 73
5Y P/E Exit ¥126.86 ¥233.70 ¥364.47 69
10Y Revenue Exit ¥60.48 ¥96.90 ¥160.31 65
10Y EBITDA Exit ¥99.12 ¥186.62 ¥337.33 65
10Y P/E Exit ¥100.13 ¥189.07 ¥331.18 61
Earnings-Based
Graham-Dodd ¥59.06 ¥328.85 ¥456.58 63
Lynch FV ¥91.87 ¥131.25 ¥170.62 61
PEG = 1.0 ¥91.87 ¥131.25 ¥170.62 57
EPV ¥99.24 ¥110.10 ¥119.60 74
Multiples
P/E Multiple ¥136.80 ¥182.41 ¥228.01 63
P/S Multiple ¥55.31 ¥73.74 ¥92.18 58
P/B Multiple ¥110.75 ¥147.66 ¥184.58 55
EV/EBIT ¥186.49 ¥237.30 ¥288.10 66
EV/EBITDA ¥168.63 ¥213.48 ¥258.33 67
EV/Revenue ¥82.48 ¥103.22 ¥123.96 54
Asset-Based
NCAV (Graham) ¥30.65 ¥41.08 ¥61.31 54
Growth DCF
Growth DCF ¥43.56 ¥52.91 ¥67.39 80
Rev-Margin DCF ¥71.08 ¥109.63 ¥162.59 72
Economic Profit
Residual Income ¥60.03 ¥77.19 ¥202.92 68
ROIC Compounder ¥111.21 ¥141.30 ¥181.91 72
Growth Earnings
Growth-Adj P/E ¥138.17 ¥197.38 ¥256.60 67

Widest divergence: Growth Earnings (¥197.38) versus Asset-Based (¥41.08). Highest evidence: FCF DCF (82).

Notify me when 000596 reaches fair value

Put 000596 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 16.3 as of Jun 16, 2026
P/S ratio 3.07 P/E × margin
EPS (TTM) ¥5.34 price ÷ EPS = P/E 16.3
Dividend yield 4.3% payout 82.4%
Net margin 18.8% FY2025
Return on equity 10.6% TTM
More key figures
Profitability
Return on assets (EBIT) 15.4% avg 5y
Operating margin 28.1% TTM
Growth
Revenue (TTM) 17.1B CNY TTM
Revenue growth (YoY) −18.6% 3y avg +4.1%
EPS growth (YoY) −31.1%
Balance sheet & cash flow
Free cash flow 284M CNY FY2025
Net cash 15.7B CNY FY2024

Figures from reported company fundamentals · as of Aug 29, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 35

Profitability 59
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Anhui Gujing Distillery Co., Ltd., together with its subsidiaries, engages in the production and sale of distilled wine in the People's Republic of China and internationally.

Full company description

Anhui Gujing Distillery Co., Ltd., together with its subsidiaries, engages in the production and sale of distilled wine in the People's Republic of China and internationally. The company primarily offers baijiu; and engages in machinery production, advertising, research and development, sewage processing, e-commerce, food testing, and construction activities. It is also involved in the manufacture and sale of glass products; provision of hotel management services; leasing of houses; and wholesale of construction materials, feeds, assistant materials, etc. The company was founded in 1996 and is based in Bozhou, the People's Republic of China. Anhui Gujing Distillery Co., Ltd. operates as a subsidiary of Anhui Gujing Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Anhui Gujing Distillery Co Ltd reported revenue of 18.8B CNY in FY2025 versus 13.3B CNY in FY2021, a compound +9.1%/yr. Reported net income was 3.5B CNY in FY2025, compounding +11.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
18.8B CNY
Latest YoY
−20.1%
Avg. revenue 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.
+4.1%
Avg. revenue 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.
+12.8%
Avg. revenue growth/yr (32Y) 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.
+11.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+14.3% (10.0 + 4.3)
Revenue +9.1%/yr
FY21 13.3B CNY
FY22 16.7B CNY
FY23 20.3B CNY
FY24 23.6B CNY
FY25 18.8B CNY
Net income +11.5%/yr
FY21 2.3B CNY
FY22 3.1B CNY
FY23 4.6B CNY
FY24 5.5B CNY
FY25 3.5B CNY
Character of growth · EPS growth decomposed (2013-2024) +23.1 % p.a.
Revenue per share +16.6 %

of which total revenue +17.2 % · buybacks/dilution −0.6 %

EBIT margin +2.6 %
Tax rate −0.2 %
Residual (interest, one-offs) +3.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 000596: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Anhui Gujing Distillery Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000596

Peer Group

Beverages - Wineries & Distilleries · 94 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 59 · Above median
Fair Value upside +181% · Top 25%
Return on equity (TTM) 11% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 17% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth −19% · Bottom 25%
Dividend yield (TTM) 4.3% · Above median
Debt / equity 0.01× · Lower than median

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

P/E (TTM) 16.3× · Cheaper than median
P/B 1.84× · Pricier than median
P/S (TTM) 2.69× · Pricier than median
P/FCF 24.2× · Pricier than 75% of peers
EV/EBITDA 6.9× · Cheaper than median
PEG 0.73× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 15
FUTURE0 · sector 0
PAST42 · sector 19
HEALTH100 · sector 95
DIVIDEND87 · sector 60

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Alcohol

Similar stocks

10 more Beverages - Wineries & Distilleries stocks, each showing price versus our Fair Value estimate (as of Aug 29, 2026).

Stock Price Fair Value vs Fair Value
Kweichow Moutai Co 600519 ¥1,303 ¥1,238 −5%
Diageo plc DEO $92.99 $73.29 −21%
Wuliangye Yibin Co 000858 ¥71.89 ¥48.44 −33%
Shanxi Xinghuacun Fen Wine Factory Co 600809 ¥116.39 ¥185.80 +60%
Pernod Ricard SA RI €63.20 €76.13 +20%
Luzhou Laojiao Co 000568 ¥84.50 ¥149.17 +77%
Brown-Forman Corporation BFA $28.72 $27.69 −4%
United Spirits Limited UNITDSPR ₹1,528 ₹285.39 −81%
Thai Beverage Public Company Y92 0.4650 SGD 0.7000 SGD +51%
Jiangsu Yanghe Distillery Co 002304 ¥39.59 ¥27.82 −30%

Compare Anhui Gujing Distillery Co Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Anhui Gujing Distillery Co Ltd (000596) overvalued or undervalued?
As of Aug 29, 2026, our model estimates a fair value of ¥141.00 versus a price of ¥101.17, about +39% upside (undervalued).
What is the fair value of 000596?
Our model-based fair value for Anhui Gujing Distillery Co Ltd is ¥141.00 (as of Aug 29, 2026), built from audited fundamentals. The current price: ¥101.17.
What is the quality score of 000596?
Anhui Gujing Distillery Co Ltd has a Quality Score of 58/100. 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 Anhui Gujing Distillery Co Ltd (000596)?
Anhui Gujing Distillery Co Ltd reported trailing-twelve-month revenue of about 17.1B CNY (latest available figure, as of Aug 29, 2026).
What is the net profit margin of 000596?
The net profit margin of Anhui Gujing Distillery Co Ltd is about 16.5%, meaning it keeps roughly 16.5% of revenue as net income. Based on the latest reported figures.
Does Anhui Gujing Distillery Co Ltd pay a dividend?
Anhui Gujing Distillery Co Ltd currently shows a dividend yield of about 4.35% relative to its recent price (as of Aug 29, 2026).
Free · no account needed

Watch Anhui Gujing Distillery Co Ltd in the live analysis

One click puts Anhui Gujing Distillery Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.