Subscribe

Beijing Sanyuan Foods Co., Ltd. (600429.SS)

CNY4.33 +0.13 (+3.10%)
CN SHH Consumer Defensive Packaged Foods
Address No. 8 Yinghai Yingchang Street 100163
Beijing, CN
CEO Hong Tang
IPO 2003-09-15
ISIN CNE000001FX5

Explore sections of this company profile

Description

Established in 1997, Beijing Sanyuan Foods Co., Ltd. is a Chinese enterprise primarily engaged in the manufacturing, processing, and distribution of a diverse range of food and beverage products. The company's extensive portfolio encompasses dairy items, various beverages, general foodstuffs, chilled products, and frozen desserts such as ice cream. Specifically, their offerings include cheese, liquid milk, fermented milk, milk-based drinks, and milk powder, alongside vegetable spreads. These products are retailed to consumers via the company's e-commerce channels. Its operations are headquartered in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY4.33 +0.13 (+3.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
19M
Beta
0.12
Float Shares
413.27M
Free Float %
27.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.24% -3.16% -19.54% -6.84% -11.23% -5.41% +4.48% +4.93% -0.81% -38.75% -32.88%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.33
DCF (Unlevered) 7.08 +63.6%
DCF (Levered) 0.97 -77.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.68
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Packaged Foods: +4.4%
    -9.6% Q1'26: +4.5% (vs Q1'25)
  • EPS growth Packaged Foods: +14.6%
    -516.7% Q1'26: +15.5% (vs Q1'25)
  • FCF margin FCF growth · Packaged Foods: +15.9%
    +0.5% Q1'26: +2.4% (vs Q1'25)
  • EBIT margin Packaged Foods: +7.9%
    -2.6% Q1'26: +6.8% (vs Q1'25)
  • ROIC Packaged Foods: +7.0%
    -3.5% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Packaged Foods: +0.0%
    -0.6% Q1'26: -1.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Packaged Foods: 0.19×
    25.04× Q1'26: 2.11× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.23) × ERP
WACC = 88% × Ke + 12% × Kd (6.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7.08 Current price: 4.33
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.52B
est: 5.07B (+9.0%)
5.85B
est: 5.07B (+15.5%)
6.12B
est: 5.78B (+5.8%)
7.46B
est: 6.86B (+8.7%)
8.15B
est: 8.18B (-0.3%)
7.35B
est: 7.96B (-7.7%)
8.85B
est: 8.64B (+2.4%)
7.95B
est: 8.26B (-3.7%)
7.86B
est: 8.48B (-7.4%)
7.01B
est: 8.98B (-21.9%)
6.34B
est: 6.36B (-0.3%)
7.00B
7.00B – 7.00B
+10.0% YoY
7.71B
7.71B – 7.71B
+10.2% YoY
8.38B
8.38B – 8.38B
+8.8% YoY
EBITDA
349.76M
est: 465.79M (-24.9%)
369.30M
est: 465.79M (-20.7%)
332.31M
est: 531.61M (-37.5%)
641.71M
est: 630.43M (+1.8%)
702.66M
est: 751.59M (-6.5%)
503.32M
est: 732.01M (-31.2%)
1.10B
est: 794.24M (+38.5%)
767.88M
est: 758.85M (+1.2%)
657.91M
est: 779.53M (-15.6%)
357.76M
est: 649.85M (-44.9%)
39.63M
est: 460.35M (-91.4%)
506.28M
506.28M – 506.28M
+10.0% YoY
557.73M
557.73M – 557.73M
+10.2% YoY
606.69M
606.69M – 606.69M
+8.8% YoY
EBIT
206.00M
est: 170.73M (+20.7%)
188.46M
est: 170.73M (+10.4%)
116.20M
est: 194.85M (-40.4%)
394.60M
est: 231.07M (+70.8%)
461.39M
est: 275.48M (+67.5%)
257.58M
est: 268.31M (-4.0%)
548.38M
est: 291.12M (+88.4%)
241.05M
est: 278.15M (-13.3%)
348.31M
est: 285.73M (+21.9%)
167.58M
est: 241.63M (-30.6%)
-164.63M
est: 171.17M (-196.2%)
188.25M
188.25M – 188.25M
+10.0% YoY
207.38M
207.38M – 207.38M
+10.2% YoY
225.59M
225.59M – 225.59M
+8.8% YoY
Net Income
112.58M
est: 60.90M (+84.8%)
116.25M
est: 60.90M (+90.9%)
76.02M
est: 106.58M (-28.7%)
180.35M
est: 167.48M (+7.7%)
134.34M
est: 304.51M (-55.9%)
22.06M
298.51M
est: 152.25M (+96.1%)
40.28M
est: 274.06M (-85.3%)
242.92M
est: 319.74M (-24.0%)
54.81M
est: 363.35M (-84.9%)
-225.58M
est: -280.08M (+19.5%)
321.72M
321.72M – 321.72M
+214.9% YoY
420.13M
420.13M – 420.13M
+30.6% YoY
503.39M
503.39M – 503.39M
+19.8% YoY
SGA
1.56B
est: 666.88M (+134.2%)
1.78B
est: 666.88M (+167.3%)
1.90B
est: 761.11M (+150.1%)
2.23B
est: 902.59M (+147.5%)
2.53B
est: 1.08B (+135.5%)
1.52B
est: 1.05B (+45.0%)
1.66B
est: 1.14B (+46.0%)
1.68B
est: 1.09B (+54.3%)
1.57B
est: 1.12B (+41.0%)
1.47B
est: 1.70B (-13.6%)
875.14M
est: 1.20B (-27.3%)
1.32B
1.32B – 1.32B
+10.0% YoY
1.46B
1.46B – 1.46B
+10.2% YoY
1.59B
1.59B – 1.59B
+8.8% YoY
EPS
0.08
est: 0.04 (+101.8%)
0.08
est: 0.04 (+95.0%)
0.05
est: 0.07 (-27.1%)
0.12
est: 0.11 (+9.1%)
0.09
est: 0.20 (-55.0%)
0.02
0.20
est: 0.10 (+100.0%)
0.03
est: 0.18 (-85.0%)
0.16
est: 0.21 (-23.8%)
0.04
est: 0.24 (-85.0%)
-0.15
est: -0.19 (+18.9%)
0.21
0.21 – 0.21
+214.9% YoY
0.28
0.28 – 0.28
+30.6% YoY
0.33
0.33 – 0.33
+19.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-28 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-27 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-26 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-25 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-22 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-21 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-20 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-19 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-18 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-15 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-14 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-13 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-12 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-11 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-08 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-07 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-05-06 C 2/5 2/5 1/5 1/5 3/5 1/5 3/5
2026-04-30 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-04-29 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-04-28 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-04-27 C 2/5 2/5 1/5 1/5 2/5 1/5 3/5
2026-04-24 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-23 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-22 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-21 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-20 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-17 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5
2026-04-16 B 3/5 2/5 2/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
94.44M
OE per share TTM
0.06
Owner's Yield
1.29%
Maintenance CapEx ratio
5.39%
Maint CapEx / Avg PPE
33.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 18 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 63.2K 0.46%
2 Vanguard FTSE All-World ex-US Small-Cap ETF VSS 0.00% 236.4K 0.06%
3 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 134.2K 0.39%
4 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 68.6K 0.29%
5 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 7.2K 0.48%
6 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 16.2K 0.26%
7 Vanguard FTSE Emerging Markets ETF VWO 0.00% 801.1K 0.06%
8 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 48.9K 0.28%
9 Vanguard ESG International Stock ETF VSGX 0.00% 14.0K 0.10%
10 Vanguard Total World Stock ETF VT 0.00% 162.4K 0.06%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-27.8K
Shares Outstanding
1.50B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Changlin An Financial Director male
Hong Tang General Manager male
Hui Zhou General Counsel male
Li Jun Chen Chief Scientist, Deputy GM & Director male
Na Zhang Board Secretary female
Ying Yin Accounting Supervisor
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits