Beijing Shunxin AgricultureLtd Valuation

Q: What is the Fair Price of 000860 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

000860 (CN¥17.99) is trading below our estimate of [[fair value]] (CN¥68.64)

Is 000860 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 000860 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 000860 (CN¥17.99) is trading below our estimate of fair value (CN¥68.64)

Significantly Below Fair Value: 000860 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 000860?

Key metric: As 000860 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 000860. This is calculated by dividing 000860's market cap by their current earnings.
What is 000860's PE Ratio?
PE Ratio	35.2x
Earnings	CN¥378.75m
Market Cap	CN¥13.34b

000860 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.3x
Enterprise Value/EBITDA	15.2x
PEG Ratio	1.2x

Price to Earnings Ratio vs Peers

How does 000860's PE Ratio compare to its peers?

The above table shows the PE ratio for 000860 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	59.2x
000869 Yantai Changyu Pioneer Wine	46.3x	25.7%	CN¥12.2b
000799 Jiugui Liquor	144.3x	37.7%	CN¥18.1b
600559 Hebei Hengshui Laobaigan Liquor	23.4x	20.9%	CN¥18.8b
600197 Xinjiang Yilite IndustryLtd	23x	16.8%	CN¥8.1b
000860 Beijing Shunxin AgricultureLtd	35.2x	29.0%	CN¥13.3b

Price-To-Earnings vs Peers: 000860 is good value based on its Price-To-Earnings Ratio (35.2x) compared to the peer average (59.2x).

Price to Earnings Ratio vs Industry

How does 000860's PE Ratio compare vs other companies in the CN Beverage Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 000860 is expensive based on its Price-To-Earnings Ratio (35.2x) compared to the CN Beverage industry average (23x).

Price to Earnings Ratio vs Fair Ratio

What is 000860's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

000860 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	35.2x
Fair PE Ratio	29.7x

Price-To-Earnings vs Fair Ratio: 000860 is expensive based on its Price-To-Earnings Ratio (35.2x) compared to the estimated Fair Price-To-Earnings Ratio (29.7x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 000860 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CN¥17.99	CN¥20.64 +14.7%	4.9%	CN¥22.00	CN¥19.57	n/a	3
Nov ’25	CN¥17.90	CN¥21.31 +19.0%	9.1%	CN¥24.00	CN¥19.57	n/a	3
Oct ’25	CN¥20.06	CN¥22.20 +10.7%	8.6%	CN¥24.00	CN¥19.57	n/a	3
Sep ’25	CN¥15.26	CN¥22.20 +45.5%	8.6%	CN¥24.00	CN¥19.57	n/a	3
Aug ’25	CN¥17.13	CN¥22.94 +33.9%	4.8%	CN¥24.00	CN¥21.44	n/a	3
Jul ’25	CN¥17.26	CN¥22.72 +31.6%	5.6%	CN¥24.00	CN¥21.44	n/a	2
Jun ’25	CN¥18.95	CN¥22.72 +19.9%	5.6%	CN¥24.00	CN¥21.44	n/a	2
May ’25	CN¥18.71	CN¥26.22 +40.1%	18.2%	CN¥31.00	CN¥21.44	n/a	2
Apr ’25	CN¥18.95	CN¥30.95 +63.3%	0.2%	CN¥31.00	CN¥30.90	n/a	2
Mar ’25	CN¥18.74	CN¥30.95 +65.2%	0.2%	CN¥31.00	CN¥30.90	n/a	2
Feb ’25	CN¥16.33	CN¥30.95 +89.5%	0.2%	CN¥31.00	CN¥30.90	n/a	2
Jan ’25	CN¥21.29	CN¥30.95 +45.4%	0.2%	CN¥31.00	CN¥30.90	n/a	2
Dec ’24	CN¥24.20	CN¥30.95 +27.9%	0.2%	CN¥31.00	CN¥30.90	n/a	2
Nov ’24	CN¥22.85	CN¥30.95 +35.4%	0.2%	CN¥31.00	CN¥30.90	CN¥17.90	2
Oct ’24	CN¥23.14	CN¥30.95 +33.8%	0.2%	CN¥31.00	CN¥30.90	CN¥20.06	2
Sep ’24	CN¥25.09	CN¥32.95 +31.3%	6.2%	CN¥35.00	CN¥30.90	CN¥15.26	2
Aug ’24	CN¥28.24	CN¥34.51 +22.2%	1.4%	CN¥35.00	CN¥34.02	CN¥17.13	2
Jul ’24	CN¥33.69	CN¥34.51 +2.4%	1.4%	CN¥35.00	CN¥34.02	CN¥17.26	2
Nov ’23	CN¥22.51	CN¥25.20 +12.0%	3.2%	CN¥26.00	CN¥24.40	CN¥22.85	2

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Wellhope Foods

CN¥7.3b

Produces and sells feed products for swine, poultry, ruminant animals, aquaculture, and fur-farmed animals in China.

603609

CN¥8.00

-2.1%

-10.8%

TECON BIOLOGYLTD

CN¥8.9b

Engages in the provision of animal health care, feed, pig breeding, agricultural product processing and trade, and financial services in China and internationally.

2100

CN¥6.54

-1.1%

-15.5%

YanKer shop FoodLtd

CN¥13.9b

Researches and develops, produces, and sells leisure food products in China and internationally.

2847

CN¥50.90

-7.8%

-11.7%