Subscribe

Eastroc Beverage (Group) Co.,Ltd. (605499.SS)

CNY127.45 +8.27 (+6.94%)
CN SHH Consumer Defensive Beverages - Alcoholic
Address No. 142, Zhuguang North Road 518057
Shenzhen, CN
CEO Muqin Lin
IPO 2021-05-27
ISIN CNE100005576

Explore sections of this company profile

Description

Eastroc Beverage (Group) Co.,Ltd. is a Chinese company specializing in the production of various drinks. Its extensive product lineup features items such as the Dongpeng vitamin functional drinks, Mandarin lemon tea, Dongpeng Jiayi, Chen pit drink, and Dongpengshui. This firm, which was established in 1994, operates from its main office situated in Shenzhen, 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
CNY127.45 +8.27 (+6.94%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
7M
Beta
0.14
Float Shares
649.46M
Free Float %
96.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.01% -1.08% -9.16% -23.35% -29.77% -30.75% -42.13% +50.28% +198.55% +261.34% +261.34%
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
127.45
DCF (Unlevered) 872.82 +584.8%
DCF (Levered) 1,841.64 +1,345.0%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.15
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Alcoholic: +1.2%
    +31.8% Q1'26: +21.5% (vs Q1'25)
  • EPS growth Beverages - Alcoholic: +10.7%
    +32.7% Q1'26: +25.5% (vs Q1'25)
  • FCF margin FCF growth · Beverages - Alcoholic: -4.0%
    +26.4% Q1'26: -1.3% (vs Q1'25)
  • EBIT margin Beverages - Alcoholic: +13.7%
    +24.5% Q1'26: +26.0% (vs Q1'25)
  • ROIC Beverages - Alcoholic: +6.8%
    +90.6% Q1'26: +108.9% (vs Q1'25)
  • Share dilution Beverages - Alcoholic: +0.0%
    +0.0% Q1'26: +2.6% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Alcoholic: -0.12×
    1.26× Q1'26: 1.10× (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 (0.22) × ERP
WACC = 91% × Ke + 9% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 872.82 Current price: 127.45
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 2021
actual
Dec 2021
actual
Dec 2022
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
18 Rev. Ana.
12 EPS Ana.
Dec 2027
19 Rev. Ana.
19 EPS Ana.
Dec 2028
14 Rev. Ana.
13 EPS Ana.
Revenue
6.98B
est: 6.79B (+2.8%)
6.98B
est: 6.79B (+2.8%)
8.51B
est: 8.49B (+0.2%)
8.51B
est: 8.49B (+0.2%)
11.26B
est: 13.68B (-17.6%)
15.84B
est: 16.04B (-1.3%)
20.88B
est: 20.96B (-0.4%)
25.72B
25.40B – 26.21B
+22.7% YoY
30.51B
29.63B – 33.47B
+18.6% YoY
35.42B
35.37B – 35.48B
+16.1% YoY
EBITDA
1.54B
est: 1.59B (-3.3%)
1.54B
est: 1.65B (-6.4%)
1.98B
est: 1.99B (-0.6%)
1.98B
est: 2.06B (-3.8%)
2.61B
est: 3.31B (-21.4%)
4.12B
est: 3.89B (+5.9%)
5.57B
est: 5.08B (+9.6%)
6.23B
6.16B – 6.35B
+22.7% YoY
7.39B
7.18B – 8.11B
+18.6% YoY
8.58B
8.57B – 8.60B
+16.1% YoY
EBIT
1.36B
est: 1.43B (-4.9%)
1.36B
est: 1.49B (-8.6%)
1.76B
est: 1.79B (-1.4%)
1.76B
est: 1.86B (-5.4%)
2.36B
est: 2.99B (-21.3%)
3.78B
est: 3.51B (+7.6%)
5.12B
est: 4.59B (+11.6%)
5.63B
5.56B – 5.74B
+22.7% YoY
6.68B
6.49B – 7.33B
+18.6% YoY
7.76B
7.75B – 7.77B
+16.1% YoY
Net Income
1.19B
est: 1.17B (+2.3%)
1.19B
est: 897.43M (+32.9%)
1.44B
est: 1.43B (+0.7%)
1.44B
est: 1.13B (+27.4%)
2.04B
est: 2.66B (-23.4%)
3.33B
est: 2.61B (+27.7%)
4.42B
est: 3.51B (+25.8%)
4.00B
3.83B – 4.17B
+13.9% YoY
4.97B
4.05B – 5.88B
+24.3% YoY
5.40B
4.72B – 6.08B
+8.7% YoY
SGA
850.22M
est: 1.11B (-23.2%)
850.22M
est: 1.10B (-22.9%)
1.70B
est: 1.38B (+22.5%)
1.70B
est: 1.38B (+23.0%)
1.20B
est: 2.22B (-46.2%)
3.09B
est: 2.60B (+18.8%)
3.95B
est: 3.40B (+16.0%)
4.18B
4.12B – 4.25B
+22.7% YoY
4.95B
4.81B – 5.43B
+18.6% YoY
5.75B
5.74B – 5.76B
+16.1% YoY
EPS
2.98
est: 2.24 (+32.8%)
2.98
est: 1.73 (+72.7%)
3.60
est: 2.76 (+30.5%)
3.60
est: 2.12 (+69.6%)
3.92
est: 5.12 (-23.4%)
6.40
est: 4.88 (+31.0%)
8.49
est: 6.58 (+29.0%)
7.62
7.37 – 8.01
+15.8% YoY
9.01
7.80 – 11.31
+18.3% YoY
10.57
9.07 – 11.70
+17.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-28 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-27 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-26 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-25 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-22 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-21 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-20 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-19 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-15 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-12 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-08 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-05-06 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 1/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.38B
OE per share TTM
10.32
Owner's Yield
7.07%
Maintenance CapEx ratio
21.69%
Maint CapEx / Avg PPE
31.5%

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 131 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X China Consumer Brand ETF 2806.HK 1.30% 301.5K 0.68%
2 HSBC MSCI China A UCITS ETF HMCT.L 0.44% 587.4K 0.30%
3 iShares Disciplined Volatility Equity Active ETF BDVL 0.19% 3.19M 0.41%
4 Amundi MSCI China A UCITS ETF Acc CNAA.L 0.17% 245.6K 0.35%
5 iShares MSCI China A UCITS ETF CNYA.L 0.17% 5.07M 0.40%
6 iShares MSCI China A UCITS ETF CNYE.MI 0.17% 167.3K 0.45%
7 Xtrackers MSCI China A UCITS ETF 1C XX2D.L 0.16% 218.6K 0.35%
8 Samsung KODEX China CSI300 ETF 283580.KS 0.16% 315.1K 0.12%
9 iShares MSCI China A ETF CNYA 0.15% 354.4K 0.60%
10 Xtrackers Harvest CSI 300 China A-Shares ETF ASHR 0.13% 1.74M 0.65%

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
466.4K
Shares Outstanding
676.02M

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
Muqin Lin Chairman of the Board & CEO 5M male
Mugang Lin Executive President & Executive Director 4M male
Yifu Lu VP & Executive Director 4M male
Weiwei Jiang VP & Executive Director 4M female
Lei Zhang VP, Joint Company Secretary & Executive Director 3M male
Daiji Lin Employee Representative Executive Director 653.0K male
Hong Hui Zhan Secretary of the Board, Deputy GM of Financial Accounting Center & Accounting Supervisor male
Dexin Peng Chief Financial Officer male
Sio Ngo Lin Joint Company Secretary female
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