Valuation Hebei Hengshui Laobaigan Liquor Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 12/02/2026			5-day change	1st Jan Change
15.65 ^CNY	-1.20%		-4.63%	-2.43%

29/10/25	Hebei Hengshui Laobaigan Liquor Co., Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2025	CI
28/08/25	Hebei Hengshui Laobaigan Liquor Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,247	25,070	25,183	20,628	19,201	14,316	14,316	-
Change	-	-11.25%	0.45%	-18.09%	-6.92%	-25.44%	0%	-
Enterprise Value (EV)	28,247	25,070	25,183	20,628	19,201	14,316	14,316	14,316
Change	-	-11.25%	0.45%	-18.09%	-6.92%	-25.44%	0%	0%
P/E ratio	89.9x	65x	35.3x	30.9x	24.4x	18.6x	16.6x	14.6x
PBR	8.15x	-	5.79x	4.29x	3.62x	2.57x	2.4x	2.23x
PEG	-	2.8x	0.4x	-4.82x	1.4x	-9.6x	1.4x	1x
Capitalization / Revenue	7.85x	-	5.41x	3.92x	3.58x	2.76x	2.61x	2.52x
EV / Revenue	0x	-	0x	0x	0x	2.76x	2.61x	2.52x
EV / EBITDA	0x	-	0x	0x	0x	12.5x	11.3x	10.3x
EV / EBIT	0x	-	0x	0x	0x	14x	12.6x	11.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.15	-	0.3	0.45	0.55	0.58	0.64	-
Rate of return	0.48%	-	1.09%	2%	2.62%	3.71%	4.09%	-
EPS ²	0.35	0.43	0.78	0.73	0.86	0.8433	0.9433	1.075
Distribution rate	42.9%	-	38.5%	61.6%	64%	68.8%	67.8%	-
Net sales ¹	3,598	-	4,653	5,257	5,358	5,179	5,475	5,685
EBITDA ¹	562	-	1,092	1,058	1,153	1,146	1,266	1,396
EBIT ¹	434.6	-	934.7	884.4	1,059	1,021	1,135	1,288
Net income ¹	312.6	389.2	707.6	665.9	787.1	771	864.6	981.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	31.48	27.94	27.53	22.55	20.99	15.65	15.65	15.65
Nbr of stocks (in thousands)	897,287	897,287	914,747	914,747	914,747	914,747	914,747	-
Announcement Date	28/04/21	28/04/22	26/04/23	26/04/24	25/04/25	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEBEI HENGSHUI LAOBAIGAN LIQUOR CO., LTD.	18.78x	-	-	3.66%	2.1B
KWEICHOW MOUTAI CO., LTD.	20.72x	9.22x	13.48x	3.65%	273B
WULIANGYE YIBIN CO.,LTD.	15.41x	3.67x	8.04x	4.84%	59.55B
SHANXI XINGHUACUN FEN WINE FACTORY CO.,LTD.	17.07x	5.37x	12.05x	3.49%	29.94B
LUZHOU LAOJIAO CO.,LTD	14.29x	5.12x	8.89x	4.86%	25.11B
JIANGSU YANGHE DISTILLERY CO., LTD.	19.82x	3.15x	11.12x	8.45%	11.99B
UNITED SPIRITS LIMITED	56.11x	7.51x	39.25x	0.75%	11.05B
DAVIDE CAMPARI-MILANO N.V.	22.2x	3.32x	13.4x	1.05%	9.46B
ANHUI GUJING DISTILLERY CO., LTD.	15.05x	2.29x	7.68x	4.17%	9.07B
JIANGSU KING'S LUCK BREWERY JOINT-STOCK CO.,LTD.	15.21x	3.62x	9.99x	3.1%	5.93B
Average	21.47x	4.81x	13.77x	3.8%	43.67B
Weighted average by Cap.	20.08x	7.40x	12.79x	3.88%