Subscribe

Sichuan Swellfun Co.,Ltd (600779.SS)

CNY27.74 +0.62 (+2.29%)
CN SHH Consumer Defensive Beverages - Alcoholic
Address No. 9, Quanxing Road 610036
Chengdu, CN
CEO Tingzhou Hu
IPO 1996-12-06
ISIN CNE000000NH4

Explore sections of this company profile

Description

Sichuan Swellfun Co.,Ltd specializes in the production and distribution of various alcoholic beverages, encompassing both liquor and wine. The company's diverse portfolio includes well-known brands like Shuijingfang, Yuanmingqing, Jingcui, and Jingtai, along with premium offerings such as the Shuijingfang Collection Master Edition, Shuijingfang Zhenniang No.8, Shuijingfang Hongyun, and Shuijingfang Plum Orchid Bamboo Chrysanthemum. Established in 2000, this firm is headquartered in Chengdu, 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
CNY27.74 +0.62 (+2.29%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6M
Beta
0.61
Float Shares
171.81M
Free Float %
35.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.83% -0.95% -1.92% -18.74% -24.80% -16.33% -30.93% -47.79% -68.23% +129.86% +733.68%
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
27.74
DCF (Unlevered) 17.42 -37.2%
DCF (Levered) 3.40 -87.7%

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 5 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.60
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Alcoholic: +1.2%
    -41.8% Q1'26: -14.9% (vs Q1'25)
  • EPS growth Beverages - Alcoholic: +10.7%
    -69.6% Q1'26: -10.9% (vs Q1'25)
  • FCF margin FCF growth · Beverages - Alcoholic: -4.0%
    -29.9% Q1'26: +8.0% (vs Q1'25)
  • EBIT margin Beverages - Alcoholic: +13.7%
    +18.8% Q1'26: +29.2% (vs Q1'25)
  • ROIC Beverages - Alcoholic: +6.8%
    +7.6% Q1'26: +11.8% (vs Q1'25)
  • Share dilution Beverages - Alcoholic: +0.0%
    -0.3% Q1'26: 0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Alcoholic: -0.12×
    1.30× Q1'26: 1.24× (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 (0.73) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17.28 Current price: 27.74
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
2 Rev. Ana.
4 EPS Ana.
Dec 2027
8 Rev. Ana.
7 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Revenue
854.87M
est: 789.00M (+8.3%)
1.18B
est: 1.17B (+0.2%)
2.05B
est: 2.05B (-0.2%)
2.82B
est: 2.87B (-1.8%)
3.54B
est: 3.53B (+0.4%)
3.01B
est: 3.01B (-0.2%)
4.63B
est: 4.60B (+0.7%)
4.67B
est: 4.67B (+0.1%)
4.95B
est: 5.15B (-3.7%)
5.22B
est: 5.23B (-0.2%)
3.04B
est: 3.06B (-0.8%)
3.26B
3.23B – 3.30B
+6.6% YoY
3.46B
2.98B – 4.16B
+6.0% YoY
3.56B
3.41B – 3.70B
+2.8% YoY
EBITDA
143.40M
est: 277.29M (-48.3%)
288.41M
est: 412.44M (-30.1%)
474.85M
est: 721.08M (-34.1%)
799.06M
est: 1.01B (-20.8%)
1.11B
est: 1.24B (-10.4%)
1.01B
est: 1.06B (-4.9%)
1.70B
est: 1.62B (+5.1%)
1.62B
est: 1.64B (-1.5%)
1.72B
est: 1.73B (-1.0%)
1.90B
est: 1.76B (+7.6%)
797.24M
est: 1.03B (-22.7%)
1.10B
1.09B – 1.11B
+6.6% YoY
1.17B
1.01B – 1.40B
+6.0% YoY
1.20B
1.15B – 1.25B
+2.8% YoY
EBIT
108.26M
est: 259.67M (-58.3%)
254.54M
est: 386.23M (-34.1%)
435.66M
est: 675.25M (-35.5%)
753.55M
est: 944.54M (-20.2%)
1.05B
est: 1.16B (-9.6%)
932.18M
est: 991.23M (-6.0%)
1.62B
est: 1.51B (+7.1%)
1.53B
est: 1.54B (-0.4%)
1.62B
est: 1.57B (+3.0%)
1.73B
est: 1.59B (+8.6%)
572.39M
est: 933.11M (-38.7%)
994.67M
983.40M – 1.01B
+6.6% YoY
1.05B
909.20M – 1.27B
+6.0% YoY
1.08B
1.04B – 1.13B
+2.8% YoY
Net Income
87.97M
est: 87.44M (+0.6%)
224.79M
est: 220.41M (+2.0%)
335.49M
est: 340.64M (-1.5%)
579.45M
est: 581.67M (-0.4%)
826.28M
est: 802.78M (+2.9%)
731.33M
est: 718.13M (+1.8%)
1.20B
est: 1.18B (+1.4%)
1.22B
est: 1.05B (+15.9%)
1.27B
est: 1.31B (-3.0%)
1.34B
est: 1.38B (-2.5%)
405.89M
est: 476.11M (-14.7%)
470.46M
432.62M – 583.78M
-1.2% YoY
679.92M
352.08M – 708.15M
+44.5% YoY
597.18M
392.12M – 802.24M
-12.2% YoY
SGA
339.06M
est: 270.75M (+25.2%)
425.75M
est: 402.71M (+5.7%)
773.36M
est: 704.06M (+9.8%)
1.12B
est: 984.85M (+13.2%)
1.31B
est: 1.21B (+8.2%)
1.11B
est: 1.03B (+7.5%)
1.53B
est: 1.58B (-3.1%)
1.63B
est: 1.60B (+1.8%)
1.66B
est: 1.65B (+0.8%)
1.73B
est: 1.68B (+3.0%)
784.35M
est: 982.39M (-20.2%)
1.05B
1.04B – 1.06B
+6.6% YoY
1.11B
957.22M – 1.33B
+6.0% YoY
1.14B
1.09B – 1.19B
+2.8% YoY
EPS
0.18
est: 0.18 (+0.0%)
0.46
est: 0.45 (+1.4%)
0.69
est: 0.70 (-1.6%)
1.19
est: 1.20 (-0.6%)
1.69
est: 1.65 (+2.3%)
1.50
est: 1.48 (+1.5%)
2.46
est: 2.43 (+1.0%)
2.50
est: 2.49 (+0.4%)
2.61
est: 2.69 (-2.9%)
2.76
est: 2.78 (-0.6%)
0.84
est: 0.96 (-12.6%)
1.04
0.89 – 1.20
+7.9% YoY
1.15
0.73 – 1.46
+11.3% YoY
1.23
0.81 – 1.66
+6.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B- 3/5 2/5 3/5 4/5 3/5 1/5 2/5
2026-05-08 B- 3/5 2/5 3/5 4/5 3/5 1/5 2/5
2026-05-07 B- 3/5 2/5 3/5 4/5 3/5 1/5 2/5
2026-05-06 B- 3/5 2/5 3/5 4/5 3/5 1/5 2/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-04-29 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-27 B 3/5 4/5 3/5 5/5 2/5 1/5 2/5
2026-04-24 B 3/5 4/5 3/5 5/5 2/5 1/5 2/5
2026-04-23 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-22 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-21 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-20 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-17 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5
2026-04-16 B+ 3/5 4/5 3/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-1.76B
OE per share TTM
-3.63
Owner's Yield
-11.00%
Maintenance CapEx ratio
42.28%
Maint CapEx / Avg PPE
47.0%

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 29 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Franklin FTSE China ETF FLCH 0.01% 26.9K 0.19%
2 Franklin FTSE China UCITS ETF FLXC.L 0.01% 124.5K 0.19%
3 Xtrackers Emerging Markets Carbon Reduction and Climate Improvers ETF EMCR 0.01% 4.1K 0.15%
4 Vanguard FTSE Asia ex Japan Shares Index ETF VAE.AX 0.00% 10.1K 0.40%
5 Schwab Emerging Markets Equity ETF SCHE 0.00% 196.9K 0.06%
6 Vanguard FTSE Emerging Markets All Cap Index ETF VEE.TO 0.00% 45.4K 0.26%
7 Vanguard FTSE Emerging Markets Shares ETF VGE.AX 0.00% 20.1K 0.48%
8 Vanguard FTSE Emerging Markets ETF VWO 0.00% 2.24M 0.06%
9 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 118.9K 0.39%
10 Vanguard FTSE Emerging Markets UCITS ETF (USD) Distributing VDEM.L 0.00% 73.0K 0.17%

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
284.1K
Shares Outstanding
484.64M

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
Jidong Tian Board Secretary male
Lei Feng Jiang Deputy GM, Chief Financial Officer & Director male
Tingzhou Hu GM & Director male
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