EN DE

Beijing Yanjing Brewery Co (000729) Fair Value & Analysis

Consumer Defensive · CN · Market cap 32.0B CNY

BY Beijing Yanjing Brewery Co 000729 · SHE
Price¥12.69
Fair Value¥12.51
Upside-1.4%
Quality70/100
Watch Beijing Yanjing Brewery Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.4% net margin
Low debt · generates free cash flow
2.56% dividend yield
Ranks above peers (9/15)
Moderate moat 50/100
Evidence: Medium Range ¥9.29 – ¥15.64 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Share price +17.0% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥9.29 (bear) to ¥15.64 (bull), base ¥12.51. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 70/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥14.26 ¥5.91 Fair Value ¥12.51 Feb 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 ¥5.91 – ¥14.26 · fair‑value band ¥9.29 – ¥15.64 · the ¥12.69 price screens above the ¥12.51 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

Beijing Yanjing Brewery Co (000729) currently trades at ¥12.69, while our model-based Fair Value estimate is ¥12.51, implying the stock looks roughly 1.4% fairly valued today. The Quality Score stands at 70/100 (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, Beijing Yanjing Brewery Co generated revenue of 15.6B CNY at a net margin of 11.4%. Revenue grew 7.1% year over year. It earns a return on equity of 13.0%. The balance sheet holds a net cash position of 6.8B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥9.29 (bear case) to ¥15.64 (bull case); at ¥12.69, 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 13% below its 52-week high and 16% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -5% fair-value upside, at -1%, 000729 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 ¥8.25 ¥11.14 ¥15.30 80
Residual Income ¥4.94 ¥5.61 ¥9.89 76
Rev-Margin DCF ¥7.89 ¥11.24 ¥15.10 74
All 24 models by family
DCF Models
FCF DCF ¥8.15 ¥11.42 ¥16.43 38
Owner Earnings ¥6.58 ¥8.97 ¥12.63 31
5Y Revenue Exit ¥7.89 ¥11.23 ¥15.49 39
5Y EBITDA Exit ¥9.79 ¥14.80 ¥20.65 41
5Y P/E Exit ¥9.78 ¥14.78 ¥20.03 38
10Y Revenue Exit ¥7.75 ¥10.83 ¥14.95 36
10Y EBITDA Exit ¥9.14 ¥13.31 ¥18.89 37
10Y P/E Exit ¥9.13 ¥13.30 ¥18.42 35
Earnings-Based
Graham-Dodd ¥4.05 ¥12.68 ¥16.87 54
Lynch FV ¥2.76 ¥3.95 ¥5.13 50
PEG = 1.0 ¥2.76 ¥3.95 ¥5.13 46
EPV ¥8.44 ¥9.46 ¥10.36 59
Multiples
P/E Multiple ¥9.38 ¥12.51 ¥15.64 63
P/S Multiple ¥6.53 ¥8.70 ¥10.88 58
P/B Multiple ¥7.60 ¥10.13 ¥12.66 55
EV/EBIT ¥11.64 ¥14.75 ¥17.87 53
EV/EBITDA ¥11.70 ¥14.83 ¥17.97 54
EV/Revenue ¥8.01 ¥10.46 ¥12.91 43
Asset-Based
NCAV (Graham) ¥2.75 ¥3.68 ¥5.49 50
Growth DCF
Growth DCF ¥8.25 ¥11.14 ¥15.30 80
Rev-Margin DCF ¥7.89 ¥11.24 ¥15.10 74
Economic Profit
Residual Income ¥4.94 ¥5.61 ¥9.89 76
ROIC Compounder ¥8.88 ¥10.64 ¥12.68 72
Growth Earnings
Growth-Adj P/E ¥7.77 ¥11.10 ¥14.43 68

Widest divergence: DCF Models (¥11.42) versus Asset-Based (¥3.68). Highest evidence: Growth DCF (80).

Notify me when 000729 reaches fair value

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

Key figures & financial health

Revenue (TTM) 15.6B CNY
Revenue growth (YoY) +7.1%
Net margin 11.4%
Return on equity 13.0%
Free cash flow 1.5B CNY FY2025
P/E ratio 20.1
More key figures
Operating margin 10.2%
EPS (TTM) ¥0.6300
Dividend yield 2.6%
EPS growth (YoY) +60.2%
Net cash 6.8B 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) 50

Profitability 48
Margins and returns on capital today
Quality Growth 68
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 72
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 34
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 81
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

Beijing Yanjing Brewery Co.,Ltd. manufactures and sells beer in the People's Republic of China and internationally. The company also provides water, beverages, etc. The company was formerly known as Shunyi County Brewery and changed its name to Beijing Yanjing Brewery Co.,Ltd. in March 1984. Beijing Yanjing Brewery Co.,Ltd.

Full company description

Beijing Yanjing Brewery Co.,Ltd. manufactures and sells beer in the People's Republic of China and internationally. The company also provides water, beverages, etc. The company was formerly known as Shunyi County Brewery and changed its name to Beijing Yanjing Brewery Co.,Ltd. in March 1984. Beijing Yanjing Brewery Co.,Ltd. was founded in 1980 and is headquartered in Beijing, the People's Republic of China. Beijing Yanjing Brewery Co.,Ltd. operates as a subsidiary of Beijing Yanjing Brewery Investment Co., LTD.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beijing Yanjing Brewery Co reported revenue of ¥15.3B in FY2025 versus ¥12.0B in FY2021, a compound +6.4%/yr. Reported net income was ¥1.7B in FY2025, compounding +64.7%/yr from FY2021.

Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
15.3B 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.
+5.1%
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.
+7.0%
Avg. growth/yr (31Y) 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.
+13.6%
Revenue +6.4%/yr
FY21 ¥12.0B
FY22 ¥13.2B
FY23 ¥14.2B
FY24 ¥14.7B
FY25 ¥15.3B
Net income +64.7%/yr
FY21 ¥228M
FY22 ¥352M
FY23 ¥645M
FY24 ¥1.1B
FY25 ¥1.7B
Character of growth · EPS growth decomposed (2013-2024) +0.1 % p.a.
Revenue per share +0.4 pp

of which total revenue +0.6 pp · buybacks/dilution −0.2 pp

EBIT margin +3.1 pp
Tax rate +0.6 pp
Residual (interest, one-offs) −4.0 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 000729: 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). "Beijing Yanjing Brewery Co Fair Value". https://www.fairvalue-calculator.com/stock/000729

Peer Group

Beverages - Brewers · 53 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 −1% · Above median
Return on equity (TTM) 13% · Above median
Return on assets 6% · Above median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 10% · Below median
Revenue growth 7% · Top 25%
Dividend yield (TTM) 2.6% · Below median

Valuation Multiples vs Beverages - Brewers median · lower = cheaper

P/E (TTM) 20.1× · Pricier than median
P/B 2.07× · Pricier than median
P/S (TTM) 2.05× · Pricier than median
P/FCF 3.3× · Cheaper than median
EV/EBITDA 9.3× · Pricier than median
PEG 0.79× · 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 31 · sector 31
FUTURE 36 · sector 3
PAST 52 · sector 34
HEALTH 100 · sector 97
DIVIDEND 51 · sector 55

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 - Brewers stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Anheuser-Busch InBev SA 1ABI €68.84 €41.60 -40%
Ambev S.A ABEV 14,120 ARS 3,535 ARS -75%
Fomento Económico Mexicano, S.A. FEMSAUBD 222.91 MXN 201.74 MXN -9%
Heineken N.V HEIA €73.90 €65.06 -12%
Constellation Brands, Inc STZ $133.98 $173.19 +29%
Carlsberg A/S CARLA kr 1,090 kr 607.30 -44%
Heineken Holding HEIO €69.70 €99.95 +43%
Tsingtao Brewery Company 600600 ¥53.45 ¥63.65 +19%
Budweiser Brewing Company 1876 HK$6.35 HK$6.05 -5%
China Resources Beer (Holdings) Company 0291 HK$22.50 HK$25.37 +13%

Compare Beijing Yanjing Brewery 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 Beijing Yanjing Brewery Co (000729) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥12.51 versus a price of ¥12.69, about −1% (fairly valued).
What is the fair value of 000729?
Our model-based fair value for Beijing Yanjing Brewery Co is ¥12.51 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥12.69.
What is the quality score of 000729?
Beijing Yanjing Brewery 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 Beijing Yanjing Brewery Co (000729)?
Beijing Yanjing Brewery Co reported trailing-twelve-month revenue of about 15.6B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000729?
The net profit margin of Beijing Yanjing Brewery Co is about 11.4%, meaning it keeps roughly 11.4% of revenue as net income. Based on the latest reported figures.
Does Beijing Yanjing Brewery Co pay a dividend?
Beijing Yanjing Brewery Co currently shows a dividend yield of about 2.56% 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 Beijing Yanjing Brewery 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.