EN DE

Kweichow Moutai Co (600519) Fair Value & Analysis

Consumer Defensive · CN · Market cap 1.6T CNY

KM Kweichow Moutai Co 600519 · SHG
Price¥1,342
Fair Value¥1,238
Upside-7.7%
Quality82/100
Watch Kweichow Moutai Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 48.1% net margin
generates free cash flow
4.28% dividend yield
Ranks above peers (10/14)
Wide moat 94/100
Evidence: High Range ¥883.12 – ¥1,938 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +7.3% over the past month.

A strong 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.
  • A fairly wide model range (¥883.12 to ¥1,938) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥1,945 ¥1,169 Fair Value ¥1,238 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 ¥1,169 – ¥1,945 · fair‑value band ¥883.12 – ¥1,938 · the ¥1,342 price screens above the ¥1,238 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

Kweichow Moutai Co (600519) currently trades at ¥1,342, while our model-based Fair Value estimate is ¥1,238, implying the stock looks roughly 7.7% fairly valued today. The Quality Score stands at 82/100 (high 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: high).

Over the trailing twelve months, Kweichow Moutai Co generated revenue of 172B CNY at a net margin of 48.1%. Revenue grew 6.5% year over year. It earns a return on equity of 31.2%. The balance sheet holds a net cash position of 35.8B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥883.12 (bear case) to ¥1,938 (bull case); at ¥1,342, 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 14% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 12% fair-value upside, at -8%, 600519 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
Residual Income ¥410.70 ¥482.98 ¥1,833 76
Growth DCF ¥771.36 ¥1,563 ¥3,112 72
Gordon GGM ¥497.63 ¥1,086 ¥1,828 70
All 26 models by family
DCF Models
FCF DCF ¥800.98 ¥1,386 ¥3,057 38
Owner Earnings ¥1,101 ¥2,459 ¥5,378 31
5Y Revenue Exit ¥359.08 ¥540.48 ¥843.91 39
5Y EBITDA Exit ¥893.77 ¥1,716 ¥3,084 41
5Y P/E Exit ¥986.16 ¥2,029 ¥3,359 38
10Y Revenue Exit ¥478.97 ¥749.07 ¥1,061 36
10Y EBITDA Exit ¥867.30 ¥1,756 ¥3,356 37
10Y P/E Exit ¥933.36 ¥1,930 ¥3,623 35
Earnings-Based
Graham-Dodd ¥447.79 ¥3,003 ¥4,207 54
Lynch FV ¥879.06 ¥1,256 ¥1,633 50
PEG = 1.0 ¥879.06 ¥1,256 ¥1,633 46
EPV ¥711.46 ¥829.71 ¥934.82 59
Dividend Discount
Gordon GGM ¥497.63 ¥1,086 ¥1,828 70
DDM Multi-Stage ¥497.63 ¥889.95 ¥1,132 61
Multiples
P/E Multiple ¥1,037 ¥1,383 ¥1,729 63
P/S Multiple ¥165.16 ¥220.21 ¥275.27 58
P/B Multiple ¥807.25 ¥1,076 ¥1,345 55
EV/EBIT ¥1,205 ¥1,593 ¥1,980 53
EV/EBITDA ¥948.52 ¥1,251 ¥1,553 54
EV/Revenue ¥185.87 ¥247.80 ¥309.74 43
Asset-Based
NCAV (Graham) ¥97.85 ¥131.12 ¥195.70 50
Growth DCF
Growth DCF ¥771.36 ¥1,563 ¥3,112 72
Rev-Margin DCF ¥359.08 ¥563.54 ¥860.87 67
Economic Profit
Residual Income ¥410.70 ¥482.98 ¥1,833 76
ROIC Compounder ¥833.44 ¥1,137 ¥1,544 67
Growth Earnings
Growth-Adj P/E ¥1,221 ¥1,744 ¥2,267 68

Widest divergence: Growth Earnings (¥1,744) versus Asset-Based (¥131.12). Highest evidence: Residual Income (76).

Notify me when 600519 reaches fair value

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

Key figures & financial health

Revenue (TTM) 172B CNY
Revenue growth (YoY) +6.5%
Net margin 48.1%
Return on equity 31.2%
Free cash flow 58.4B CNY FY2025
P/E ratio 20.3
More key figures
Operating margin 68.0%
EPS (TTM) ¥66.06
Dividend yield 4.1%
EPS growth (YoY) +1.8%
Net cash 35.8B CNY FY2024

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

Quality Score breakdown

Overall quality 82/100

Of which business quality 79 · Market factors (momentum, volatility) 53

Profitability 86
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 40
Distance to the 52-week high (market factor)
Net Issuance 84
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

Kweichow Moutai Co., Ltd., together with its subsidiaries, produces and sells liquor products in China and internationally. The company offers liquor and soy sauce products under the Kweichow Moutai, Moutai Wangzi liquor, Moutai 1935 liquor, Han Jiang liquor, and Lai Mao liquor brands.

Full company description

Kweichow Moutai Co., Ltd., together with its subsidiaries, produces and sells liquor products in China and internationally. The company offers liquor and soy sauce products under the Kweichow Moutai, Moutai Wangzi liquor, Moutai 1935 liquor, Han Jiang liquor, and Lai Mao liquor brands. It also engages in the production and sale of beverage, food, and packaging materials; development of anti-counterfeiting technology; research and development of information industry related products; operation and management of hotel, accommodation, catering, entertainment, bathing, and parking lot services; and provision of vehicle transportation and maintenance, and value-added telecommunication services. The company was incorporated in 1999 and is headquartered in Renhuai, China. Kweichow Moutai Co., Ltd. operates as a subsidiary of China Kweichow Moutai Distillery(Group)Co,.Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kweichow Moutai Co reported revenue of ¥172B in FY2025 versus ¥94.2B in FY2021, a compound +16.3%/yr. Reported net income was ¥82.3B in FY2025, compounding +11.9%/yr from FY2021.

Growth Quality 94/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
172B CNY
Latest YoY
−1.2%
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.
+16.4%
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.
+15.4%
Avg. growth/yr (27Y) 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.
+23.1%
Revenue +16.3%/yr
FY21 ¥94.2B
FY22 ¥109B
FY23 ¥128B
FY24 ¥174B
FY25 ¥172B
Net income +11.9%/yr
FY21 ¥52.5B
FY22 ¥62.7B
FY23 ¥74.7B
FY24 ¥86.2B
FY25 ¥82.3B
Character of growth · EPS growth decomposed (2013-2024) +19.2 % p.a.
Revenue per share +18.7 pp

of which total revenue +18.7 pp · buybacks/dilution +0.0 pp

EBIT margin +0.0 pp
Tax rate +0.1 pp
Residual (interest, one-offs) +0.4 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 600519: 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). "Kweichow Moutai Co Fair Value". https://www.fairvalue-calculator.com/stock/600519

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 82 · Top 25%
Fair Value upside −8% · Above median
Return on equity (TTM) 31% · Top 25%
Return on assets 22% · Top 25%
Net margin (TTM) 48% · Top 25%
Operating margin (TTM) 68% · Top 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 4.3% · Above median

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

P/E (TTM) 20.3× · Cheaper than median
P/B 6.39× · Pricier than 75% of peers
P/S (TTM) 9.09× · Pricier than 75% of peers
P/FCF 4.0× · Cheaper than median
EV/EBITDA 13.3× · Pricier than median
PEG 1.65× · Pricier 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 23 · sector 16
FUTURE 33 · sector 0
PAST 100 · sector 17
HEALTH 0 · sector 95
DIVIDEND 86 · sector 61

Insider activity: 45/100

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
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%
Luzhou Laojiao Co 000568 ¥91.09 ¥149.17 +64%
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 Kweichow Moutai 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 Kweichow Moutai Co (600519) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥1,238 versus a price of ¥1,342, about −8% (fairly valued).
What is the fair value of 600519?
Our model-based fair value for Kweichow Moutai Co is ¥1,238 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥1,342.
What is the quality score of 600519?
Kweichow Moutai Co has a Quality Score of 82/100. 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 Kweichow Moutai Co (600519)?
Kweichow Moutai Co reported trailing-twelve-month revenue of about 172B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 600519?
The net profit margin of Kweichow Moutai Co is about 48.1%, meaning it keeps roughly 48.1% of revenue as net income. Based on the latest reported figures.
Does Kweichow Moutai Co pay a dividend?
Kweichow Moutai Co currently shows a dividend yield of about 4.10% 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 Kweichow Moutai 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.