EN DE

China Resources Beer Holdings Co Ltd (0291) Fair Value & Analysis

Consumer Defensive · HK · Market cap HK$69.0B (≈ $8.8B) · ISIN HK0291001490

What is China Resources Beer Holdings Co Ltd really worth?

CR China Resources Beer Holdings Co Ltd 0291 · HK
PriceHK$18.88
Fair ValueHK$25.38
Upside+34.4%
Quality64/100

A solid business, trading 26% below our fair value of HK$25.38.

Watch China Resources Beer Holdings 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

Low debt · generates free cash flow
Ranks above peers (9/15)

Risks

!Mixed Growth (revenue 5y +3.8 %/yr)
!Thin margins · 8.9% net margin
!Moderate moat 46/100

For context

·6.11% dividend yield
Evidence: High Range HK$19.03 – HK$31.72

Fair value as of: Aug 19, 2026

From 24 valuation models · updated 16 days ago

Share price −16.6% 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 (64/100) at a price below fair value, the discount is the argument here, not the business quality.
  • The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

HK$65.04 HK$18.61 Fair Value HK$25.38 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

60‑month range HK$18.61 – HK$65.04 · fair‑value band HK$19.03 – HK$31.72 · the HK$18.88 price screens below the HK$25.38 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

China Resources Beer Holdings Co Ltd (0291) currently trades at HK$18.88, while our model-based Fair Value estimate is HK$25.38, implying the stock looks roughly 25.6% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of HK$23.15 per share, and 14 of the 24 models we run sit above the HK$18.88 price. Bear case: the Asset-Based group reads lowest at HK$6.67, and 10 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, China Resources Beer Holdings Co Ltd generated revenue of HK$38.0B at a net margin of 8.9%. Revenue declined 5.7% year over year. It earns a return on equity of 8.9%. The balance sheet holds a net cash position of HK$3.5B. Fundamentals as of Aug 19, 2026

Our scenario range runs from HK$19.03 (bear case) to HK$31.72 (bull case); at HK$18.88, the current price sits below 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, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −5% fair-value upside, at 34%, 0291 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 HK$0.4236 per share, which is 1.7 % 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 HK$18.59 HK$25.02 HK$35.57 81
Growth DCF HK$19.21 HK$25.38 HK$34.92 79
Owner Earnings HK$14.38 HK$19.20 HK$27.11 77
All 24 models by family
DCF Models
FCF DCF best evidence HK$18.59 HK$25.02 HK$35.57 81
Owner Earnings HK$14.38 HK$19.20 HK$27.11 77
5Y Revenue Exit HK$15.18 HK$20.80 HK$28.27 73
5Y EBITDA Exit HK$21.32 HK$31.39 HK$43.58 75
5Y P/E Exit HK$16.91 HK$23.79 HK$31.25 71
10Y Revenue Exit HK$15.99 HK$21.15 HK$27.10 68
10Y EBITDA Exit HK$20.13 HK$28.20 HK$37.61 69
10Y P/E Exit HK$17.41 HK$23.15 HK$29.15 65
Earnings-Based
Graham-Dodd HK$7.06 HK$13.37 HK$16.63 66
EPV HK$12.23 HK$13.97 HK$15.50 74
Dividend Discount
Gordon GGM HK$7.82 HK$10.67 HK$13.57 69
DDM Multi-Stage HK$7.82 HK$10.84 HK$14.40 67
Multiples
P/E Multiple HK$16.36 HK$21.81 HK$27.27 63
P/S Multiple HK$13.24 HK$17.66 HK$22.07 58
P/B Multiple HK$13.24 HK$17.66 HK$22.07 55
EV/EBIT HK$24.16 HK$31.63 HK$39.11 66
EV/EBITDA HK$26.17 HK$34.32 HK$42.47 67
EV/Revenue HK$14.02 HK$19.29 HK$24.56 54
Asset-Based
NCAV (Graham) HK$4.97 HK$6.67 HK$9.95 54
Growth DCF
Growth DCF HK$19.21 HK$25.38 HK$34.92 79
Rev-Margin DCF HK$15.18 HK$21.08 HK$27.92 73
Economic Profit
Residual Income HK$8.92 HK$9.93 HK$14.26 76
ROIC Compounder HK$12.41 HK$14.60 HK$16.91 72
Growth Earnings
Growth-Adj P/E HK$11.70 HK$16.71 HK$21.72 67

Widest divergence: DCF Models (HK$23.15) versus Asset-Based (HK$6.67). Highest evidence: FCF DCF (81).

Notify me when 0291 reaches fair value

Put 0291 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 17.7 as of Jul 1, 2026
P/S ratio 1.57 P/E × margin
EPS (TTM) HK$1.78 price ÷ EPS = P/E 17.7
Dividend yield 6.1% payout 64.8%
Net margin 8.9% FY2025
Return on equity 8.9% TTM
More key figures
Profitability
Return on assets (EBIT) 7.3% avg 5y
Operating margin −3.1% TTM
Growth
Revenue (TTM) HK$38.0B TTM
Revenue growth (YoY) −5.7% 3y avg +2.5%
EPS growth (YoY) +23.0%
Balance sheet & cash flow
Free cash flow HK$5.3B FY2025
Net cash HK$3.5B FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 64 · Market factors (momentum, volatility) 32

Profitability 42
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 74
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 0
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

China Resources Beer (Holdings) Company Limited, an investment holding company, engages in the manufacture, distribution, and sale of alcoholic beverages in Mainland China. It offers beer and baijiu products under the Guizhou and Jinsha Huisha brands.

Full company description

China Resources Beer (Holdings) Company Limited, an investment holding company, engages in the manufacture, distribution, and sale of alcoholic beverages in Mainland China. It offers beer and baijiu products under the Guizhou and Jinsha Huisha brands. The company was formerly known as China Resources Enterprise, Limited and changed its name to China Resources Beer (Holdings) Company Limited in October 2015. The company is based in Wan Chai, Hong Kong. China Resources Beer (Holdings) Company Limited operates as a subsidiary of CRH (Beer) Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Resources Beer Holdings Co Ltd reported revenue of 38.0B CNY in FY2025 versus 33.4B CNY in FY2021, a compound +3.3%/yr. Reported net income was 3.4B CNY in FY2025, compounding −7.4%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$38.0B
Latest YoY
−1.7%
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.
+2.5%
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.
+3.8%
Avg. revenue growth/yr (25Y) 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.
+3.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+16.1% (10.0 + 6.1)
Revenue +3.3%/yr
FY21 33.4B CNY
FY22 35.3B CNY
FY23 38.9B CNY
FY24 38.6B CNY
FY25 38.0B CNY
Net income −7.4%/yr
FY21 4.6B CNY
FY22 4.3B CNY
FY23 5.2B CNY
FY24 4.7B CNY
FY25 3.4B CNY

Watch 0291: 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). "China Resources Beer Holdings Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0291

Peer Group

Beverages - Brewers · 56 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 64 · Above median
Fair Value upside +34% · Top 25%
Return on equity (TTM) 9% · Below median
Return on assets 5% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) −3% · Bottom 25%
Revenue growth −6% · Bottom 25%
Dividend yield (TTM) 6.1% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Beverages - Brewers median · lower = cheaper

P/E (TTM) 17.7× · Pricier than median
P/B 2.14× · Pricier than median
P/S (TTM) 1.82× · Pricier than median
P/FCF 1.7× · Cheaper than median
EV/EBITDA 8.0× · Cheaper than median
PEG 0.71× · 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
VALUE79 · sector 28
FUTURE0 · sector 0
PAST35 · sector 36
HEALTH98 · sector 97
DIVIDEND100 · sector 63

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 - Brewers stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
Anheuser-Busch InBev SA ABI €68.28 €60.24 −12%
Heineken N.V HEIA €72.70 €65.06 −11%
Ambev S.A ABEV $2.86 $4.05 +42%
Fomento Económico Mexicano, S.A. FMX $120.41 $54.74 −55%
Constellation Brands, Inc STZ $129.09 $173.19 +34%
Carlsberg A/S CARLA kr 1,115 kr 607.30 −46%
Heineken Holding HEIO €68.25 €60.55 −11%
Tsingtao Brewery Company 600600 ¥51.63 ¥63.65 +23%
Budweiser Brewing Company 1876 HK$6.35 HK$6.05 −5%
Molson Coors Canada Inc TPXA C$63.00 C$105.41 +67%

Compare China Resources Beer Holdings 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 China Resources Beer Holdings Co Ltd (0291) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of HK$25.38 versus a price of HK$18.88, about +34% upside (undervalued).
What is the fair value of 0291?
Our model-based fair value for China Resources Beer Holdings Co Ltd is HK$25.38 (as of Aug 19, 2026), built from audited fundamentals. The current price: HK$18.88.
What is the quality score of 0291?
China Resources Beer Holdings Co Ltd has a Quality Score of 64/100. 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 China Resources Beer Holdings Co Ltd (0291)?
China Resources Beer Holdings Co Ltd reported trailing-twelve-month revenue of about HK$38.0B (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 0291?
The net profit margin of China Resources Beer Holdings Co Ltd is about 8.9%, meaning it keeps roughly 8.9% of revenue as net income. Based on the latest reported figures.
Does China Resources Beer Holdings Co Ltd pay a dividend?
China Resources Beer Holdings Co Ltd currently shows a dividend yield of about 6.11% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch China Resources Beer Holdings Co Ltd in the live analysis

One click puts China Resources Beer Holdings 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.