China Tianying Inc (000035) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of China Tianying Inc stock ¥2.50, price ¥4.59, that is 45.5% below the price, quality 39 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range ¥3.22 – ¥8.23 · fair‑value band ¥1.87 – ¥3.12 · the ¥4.59 price screens above the ¥2.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow China Tianying in your weekly email
Every Wednesday you see whether China Tianying is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
China Tianying Inc. engages in urban environmental service and energy businesses in China and internationally.
Show moreShow less
The company offers design research services, such as industry research, planning construction, engineering design, emerging technologies, and monitoring and analysis services; and waste classification and collection, urban cleaning, and recyclables collection.
It also provides disposal and recycling services for circular economy industrial park and waste to energy plants, as well as hazardous waste disposal, construction and demolition waste treatment, food waste treatment, and leachate and waste treatment services; and equipment manufacturing and urban service cloud platform.
In addition, the company offers gravity energy storage, renewable generation, and projects integrating wind, solar, storafe, H1, NH3, and MeOH. The company was formerly known as China Kejian Co., Ltd. and changed its name to China Tianying Inc. in June 2014.
The company was founded in 1984 and is headquartered in Haian, China.
Stock analysis
China Tianying Inc (000035) currently trades at ¥4.59, while our model-based Fair Value estimate is ¥2.50, 46% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of ¥3.64 per share, and 1 of the 14 models we run sit above the ¥4.59 price.
Bear case: the Earnings-Based group reads lowest at ¥1.56, and 13 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥1.87 (bear) to ¥3.12 (bull), the price of ¥4.59 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 39/100 (below-average quality), in the Industrials sector.
Mixed Growth: Spin-off in 2012: revenue and profit before it include the divested business. Growth is measured afresh from 2012.
China Tianying Inc reported revenue of 5.3B CNY in FY2025 versus 20.6B CNY in FY2021, a compound −28.8%/yr. Reported net income was 284M CNY in FY2025, compounding −21.0%/yr from FY2021.
Key figures
Market cap 11.0B CNY (≈ $1.6B) Small · P/E ratio 41.7 · P/S ratio 2.07 · EPS (TTM) ¥0.1100 · Dividend yield 0.8% · Net margin 5.0% · Return on equity 2.7% · Return on assets (EBIT) 2.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).
What moves the price
The share trades about 44% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at −46%, 000035 screens richer than that median.
Fair Value models
Bear¥1.87Fair Value ¥2.50Bull¥3.12
Price ¥4.59 · Downside -45.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.0633 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2012: revenue and profit before it include the divested business. Growth is measured afresh from 2012.
Revenue growth 1 year
−6.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−7.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−24.7%
Start year 2020 (pandemic). Over 10 years: +20.4% a year
Revenue growth 13 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+36.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−15.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.9%
Dividend (yield on the price)0.8%
Per share before 2012divided by the spin-off factor 1.2596
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−15.9% vs −3.8%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 18%
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Waste Management · 155 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−45.5% · Below median
Profitability
Return on equity (12 months)2.7% · Below median
Return on assets0.9% · Below median
Net margin (12 months)5.0% · Below median
Operating margin (12 months)17.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.2% · Bottom 25%
Dividend yield (12 months)0.8% · Bottom 25%
Balance sheet
Debt / equity0.57× · Above median
Valuation Multiplesvs Waste Management median · lower = cheaper
P/E (12 months)41.7× · Priciest 25%
P/B1.01× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months)2.07× · Pricier than median
EV/EBITDA8.1× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 28
FUTURE (revenue growth)0· sector 37
PAST (return on equity)11· sector 23
HEALTH (low debt)72· sector 83
DIVIDEND (yield)16· sector 52
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is China Tianying Inc (000035) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥2.50 versus a price of ¥4.59, about 46% lower (overvalued).
What is the fair value of 000035?
Our model-based fair value for China Tianying Inc is ¥2.50 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥4.59.
What is the quality score of 000035?
China Tianying Inc has a Quality Score of 39/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for China Tianying Inc (000035)?
Our model-based price target is the fair value of ¥2.50 (as of Nov 5, 2026) from 14 valuation models. Cautious scenario ¥1.87, optimistic scenario ¥3.12. It is a calculation from audited fundamentals, not an analyst target.
What is the China Tianying Inc stock forecast for 2026?
Our models put fair value at ¥2.50, about 46% lower versus a price of ¥4.59 (overvalued). Cautious scenario ¥1.87, optimistic scenario ¥3.12. The calculation is refreshed regularly with new filings.
What is the revenue of China Tianying Inc (000035)?
China Tianying Inc reported trailing-twelve-month revenue of about 5.3B CNY (latest available figure, as of Nov 5, 2026).
Does China Tianying Inc pay a dividend?
China Tianying Inc currently shows a dividend yield of 0.78% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of China Tianying Inc (000035) and when is the ex-dividend date?
China Tianying Inc pays a dividend of ¥0.036 per share a year, a dividend yield of 0.8%. The last ex-dividend date was Aug 20, 2026. The payout ratio is 32.7% of earnings. Our assessment: Token dividend. At a yield of 0.8% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.8% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of China Tianying Inc (000035)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For China Tianying Inc it is ¥2.50 per share (as of Nov 5, 2026), against a price of ¥4.59. It is the blended result of 14 valuation models in 5 families (Earnings-Based, Dividend Discount, Multiples, Economic Profit, Growth Earnings).
Is China Tianying Inc stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 000035 trades above its calculated fair value: price ¥4.59, fair value ¥2.50, a gap of about −46% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 000035?
No. The price is what the market pays today (¥4.59); the fair value is what the company's own numbers justify (¥2.50). For China Tianying Inc the two are ¥2.09 per share apart. That gap is exactly why we show both numbers side by side.
How much is China Tianying Inc worth?
The market values China Tianying Inc at about 11.0B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥4.59; our models calculate a fair value of ¥2.50 per share.
What do the bullish and bearish scenarios say about 000035?
Our models span a range for China Tianying Inc: cautious scenario ¥1.87, base ¥2.50, optimistic ¥3.12 per share (as of Nov 5, 2026, price ¥4.59). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000035?
China Tianying Inc trades at a price-to-earnings ratio of 41.7 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥2.50 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 37.1. Other multiples: P/B 1.0, P/S 2.1, EV/EBITDA 8.1.
How solid is the balance sheet of China Tianying Inc (000035)?
Balance-sheet figures for China Tianying Inc (as of Nov 5, 2026): return on equity 2.7%, debt of 0.57 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is 000035 from its 52-week high?
China Tianying Inc trades at ¥4.59, about 44% below its 52-week high of ¥8.23 and 6% above the low of ¥4.33 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥2.50 is for.
Which stocks are comparable to China Tianying Inc?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is China Tianying Inc stock attractive at the current price?
The data as of Nov 5, 2026: price ¥4.59, calculated fair value ¥2.50 (−46%), Quality Score 39/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 000035 calculated?
We run China Tianying Inc through 14 models from 5 families: Earnings-Based, Dividend Discount, Multiples, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥2.50 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. China Tianying Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of China Tianying Inc (000035)?
The closing price on Nov 6, 2026 was ¥4.59. Our model-based fair value is ¥2.50, about 46% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with China Tianying Inc right now?
The price sits above even our optimistic bull case (¥3.12). The favourable scenario is already priced in. Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of China Tianying Inc (000035) come from?
Earnings per share at China Tianying Inc grew −4.7 % a year from 2013 to 2024. Broken into its drivers: revenue per share +18.5 %, EBIT margin −16.0 %, tax rate −2.5 %, residual (interest, one-offs) −1.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of China Tianying Inc
How large is the market capitalisation of China Tianying Inc (000035)?
The market capitalisation of China Tianying Inc is 11.0B CNY (≈ $1.6B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of China Tianying Inc (000035)?
The price-to-sales ratio of China Tianying Inc is 2.07 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of China Tianying Inc (000035)?
Earnings per share at China Tianying Inc are ¥0.1100 (price ÷ EPS = P/E 41.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of China Tianying Inc (000035)?
The dividend yield of China Tianying Inc is 0.8% (payout 32.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of China Tianying Inc (000035)?
The net margin of China Tianying Inc is 5.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of China Tianying Inc (000035)?
The return on equity (ROE) of China Tianying Inc is 2.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of China Tianying Inc (000035)?
On an EBIT basis the return on assets of China Tianying Inc is 2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of China Tianying Inc (000035)?
The operating margin of China Tianying Inc is 17.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at China Tianying Inc (000035)?
Revenue at China Tianying Inc is growing −6.2% versus a year earlier (3y avg −7.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at China Tianying Inc (000035)?
Earnings per share at China Tianying Inc are growing −25.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does China Tianying Inc (000035) generate?
The free cash flow of China Tianying Inc is −917M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does China Tianying Inc (000035) carry?
The net debt of China Tianying Inc is 8.1B CNY (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch China Tianying Inc in the live analysis
One click puts China Tianying Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026