EN DE

New Hope Liuhe Co (000876) Fair Value & Analysis

Consumer Defensive · CN · Market cap 29.6B CNY

NH New Hope Liuhe Co 000876 · SHE
Price¥6.97
Fair Value¥11.15
Upside+60.0%
Quality49/100
Watch New Hope Liuhe Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -2.9% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (6/14)
Narrow moat 17/100
Evidence: Medium Range ¥4.62 – ¥17.69 Share as image

Fair value as of: Aug 13, 2026

From 10 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from ¥6.33 to ¥11.15 (+76.2%) since Jul 21, 2026. Share price −2.4% over the past month.

Below-average quality, screening 60% undervalued on our models.

What matters now

  • The model range is unusually wide (¥4.62 to ¥17.69). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (49/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥25.85 ¥5.96 Fair Value ¥11.15 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 ¥5.96 – ¥25.85 · fair‑value band ¥4.62 – ¥17.69 · the ¥6.97 price screens below the ¥11.15 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

New Hope Liuhe Co (000876) currently trades at ¥6.97, while our model-based Fair Value estimate is ¥11.15, implying the stock looks roughly 60.0% undervalued today. The Quality Score stands at 49/100 (below-average 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: medium), always confirm before acting.

Over the trailing twelve months, New Hope Liuhe Co generated revenue of 110B CNY at a net margin of -2.9%. Revenue grew 11.8% year over year. It earns a return on equity of -9.0%. Net debt stands at 38.3B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥4.62 (bear case) to ¥17.69 (bull case); at ¥6.97, 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 34% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 97% fair-value upside, at 60%, 000876 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
Growth DCF ¥18.85 ¥42.20 ¥86.49 80
Rev-Margin DCF ¥3.91 ¥8.82 ¥15.97 74
EV/EBITDA ¥5.94 ¥9.65 ¥13.36 54
All 10 models by family
DCF Models
FCF DCF ¥19.98 ¥37.43 ¥86.90 38
5Y Revenue Exit ¥3.91 ¥7.88 ¥14.83 39
5Y EBITDA Exit ¥9.74 ¥20.54 ¥39.63 41
10Y Revenue Exit ¥8.52 ¥15.71 ¥22.50 36
10Y EBITDA Exit ¥12.72 ¥26.65 ¥50.50 37
Multiples
EV/EBIT ¥0.9900 53
EV/EBITDA ¥5.94 ¥9.65 ¥13.36 54
Asset-Based
NCAV (Graham) ¥2.47 ¥3.30 ¥4.93 50
Growth DCF
Growth DCF ¥18.85 ¥42.20 ¥86.49 80
Rev-Margin DCF ¥3.91 ¥8.82 ¥15.97 74

Widest divergence: DCF Models (¥20.54) versus Asset-Based (¥3.30). Highest evidence: Growth DCF (80).

Notify me when 000876 reaches fair value

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

Key figures & financial health

Revenue (TTM) 110B CNY
Revenue growth (YoY) +11.8%
Net margin -2.9%
Return on equity -9.0%
Free cash flow 7.2B CNY FY2025
Operating margin 0.1%
More key figures
EPS (TTM) ¥-0.7000
EPS growth (YoY) -99.1%
Net debt 38.3B CNY FY2025

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 46 · Market factors (momentum, volatility) 34

Profitability 20
Margins and returns on capital today
Quality Growth 57
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 9
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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.

About the company

New Hope Liuhe Co.,Ltd., together with its subsidiaries, produces and processes compound feed, concentrated feed, and concentrate supplements in China, Vietnam, the Philippines, Bangladesh, Indonesia, Cambodia, Sri Lanka, Singapore, Egypt, and internationally. The company offers pig, poultry, and fish feed products.

Full company description

New Hope Liuhe Co.,Ltd., together with its subsidiaries, produces and processes compound feed, concentrated feed, and concentrate supplements in China, Vietnam, the Philippines, Bangladesh, Indonesia, Cambodia, Sri Lanka, Singapore, Egypt, and internationally. The company offers pig, poultry, and fish feed products. It also engages in the breeding and slaughtering of pigs, as well as the processing of meat products. The company was formerly known as Sichuan New Hope Agribusiness Co., Ltd. New Hope Liuhe Co.,Ltd. was incorporated in 1998 and is headquartered in Chengdu, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

New Hope Liuhe Co reported revenue of ¥107B in FY2025 versus ¥126B in FY2021, a compound −4.1%/yr. Reported net income was −¥1.8B in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
107B CNY
Latest YoY
+3.7%
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.
−8.9%
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.
−0.5%
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.
+21.9%
Revenue −4.1%/yr
FY21 ¥126B
FY22 ¥142B
FY23 ¥142B
FY24 ¥103B
FY25 ¥107B
Net income
FY21 −¥9.6B
FY22 −¥1.5B
FY23 ¥249M
FY24 ¥474M
FY25 −¥1.8B
Character of growth · EPS growth decomposed (2013-2024) −18.2 % p.a.
Revenue per share +4.6 pp

of which total revenue +6.6 pp · buybacks/dilution −2.0 pp

EBIT margin −20.0 pp
Tax rate −4.6 pp
Residual (interest, one-offs) +1.7 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 000876: 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). "New Hope Liuhe Co Fair Value". https://www.fairvalue-calculator.com/stock/000876

Peer Group

Farm Products · 299 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 49 · Below median
Fair Value upside +60% · Top 25%
Return on assets 0% · Below median
Net margin (TTM) -3% · Bottom 25%
Operating margin (TTM) 0% · Below median
Revenue growth 12% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 1.44× · Higher than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/B 0.20× · Cheaper than 75% of peers
P/S (TTM) 0.04× · Cheaper than 75% of peers
P/FCF 0.6× · Cheaper than median
EV/EBITDA 7.3× · Pricier than median
PEG 0.32× · 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 100 · sector 25
FUTURE 59 · sector 22
PAST 0 · sector 18
HEALTH 28 · sector 95
DIVIDEND 0 · sector 37

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

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.15 ¥47.42 +18%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,150 IDR 6,818 IDR +116%
Charoen Pokphand Foods Public Company CPF 21.90 THB 43.24 THB +97%
PT Triputra Agro Persada Tbk TAPG 1,805 IDR 3,087 IDR +71%
PT FAP Agri Tbk FAPA 7,350 IDR 6,420 IDR -13%
PT Japfa Comfeed Indonesia Tbk JPFA 2,260 IDR 6,974 IDR +209%
PT Jhonlin Agro Raya Tbk JARR 1,890 IDR 610.80 IDR -68%
PT Nusantara Sawit Sejahtera Tbk NSSS 860.00 IDR 402.24 IDR -53%
PT Sinar Mas Agro Resources and Technology Tbk SMAR 5,625 IDR 16,227 IDR +188%
PT Dharma Satya Nusantara Tbk DSNG 1,320 IDR 2,696 IDR +104%

Compare New Hope Liuhe 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 New Hope Liuhe Co (000876) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥11.15 versus a price of ¥6.97, about +60% (undervalued).
What is the fair value of 000876?
Our model-based fair value for New Hope Liuhe Co is ¥11.15 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥6.97.
What is the quality score of 000876?
New Hope Liuhe Co has a Quality Score of 49/100. 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 New Hope Liuhe Co (000876)?
New Hope Liuhe Co reported trailing-twelve-month revenue of about 110B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000876?
The net profit margin of New Hope Liuhe Co is about -2.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 New Hope Liuhe 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.