Tianshui Huatian Technology Co Ltd (002185) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of Tianshui Huatian Technology Co Ltd stock ¥5.97, price ¥14.95, that is 60.1% below the price, quality 46 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 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 11, 2026.
How to read this chart
60‑month range ¥5.79 – ¥25.68 · fair‑value band ¥4.48 – ¥7.47 · the ¥14.95 price screens above the ¥5.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Tianshui Huatian Technology Co in your weekly email
Every Wednesday you see whether Tianshui Huatian Technology Co 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.
Tianshui Huatian Technology Co., Ltd., together with its subsidiaries, engages in research, development, production, packaging, testing, and sales of semiconductor integrated circuits in China and internationally.
Show moreShow less
It offers integrated circuit packaging products, including multiple series such as DIP, SOT, SOP, QFP, QFN/DFN, BGA/LGA, FC, MCM, SiP, WLP, TSV, Bumping, MEMS, FO, PLP, and 2.5D/3D. It is used in electronic assemblies and intelligent fields, such as computers, network communications, consumer electronics and smart mobile terminals, the Internet of Things, industrial automation control, and automotive electronics.
The company is also involved in engineering and electromechanical; import and export trade; and investment activities. It exports its products. Tianshui Huatian Technology Co., Ltd. was founded in 2003 and is headquartered in Tianshui, China.
Stock analysis
Tianshui Huatian Technology Co Ltd (002185) currently trades at ¥14.95, while our model-based Fair Value estimate is ¥5.97, 60% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥6.53 per share, and 1 of the 16 models we run sit above the ¥14.95 price.
Bear case: the Dividend Discount group reads lowest at ¥2.09, and 15 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥4.48 (bear) to ¥7.47 (bull), the price of ¥14.95 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 46/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Tianshui Huatian Technology Co Ltd reported revenue of 17.2B CNY in FY2025 versus 12.1B CNY in FY2021, a compound +9.2%/yr. Reported net income was 711M CNY in FY2025, compounding −15.8%/yr from FY2021.
Key figures
Market cap 48.8B CNY (≈ $7.3B) Mid · P/E ratio 39.3 · P/S ratio 2.26 · EPS (TTM) ¥0.3800 · Dividend yield 0.1% · Net margin 5.9% · Return on equity 6.3% · Return on assets (EBIT) 2.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 42% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −15% fair-value upside, at −60%, 002185 screens richer than that median.
Fair Value models
Bear¥4.48Fair Value ¥5.97Bull¥7.47
Price ¥14.95 · Downside -60.1%
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 (¥0.3090 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.52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+19.0%
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.
+13.1%
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.
+15.5%
Start year 2020 (pandemic). Over 10 years: +16.1% a year
Revenue growth 21 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.
+23.2%
’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.
−3.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.2%
Dividend (yield on the price)0.1%
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.−3.2% vs 2.3%, 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.11% → 6%
Compare Tianshui Huatian Technology Co Ltd with another stock
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.Semiconductor Equipment & Materials · 244 stocks
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.
Cite: Fair Value Calculator (2026). "Tianshui Huatian Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002185
Frequently asked questions
Is Tianshui Huatian Technology Co Ltd (002185) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of ¥5.97 versus a price of ¥14.95, about 60% lower (overvalued).
What is the fair value of 002185?
Our model-based fair value for Tianshui Huatian Technology Co Ltd is ¥5.97 (as of Nov 11, 2026), built from audited fundamentals. The current price: ¥14.95.
What is the quality score of 002185?
Tianshui Huatian Technology Co Ltd has a Quality Score of 46/100. 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 Tianshui Huatian Technology Co Ltd (002185)?
Our model-based price target is the fair value of ¥5.97 (as of Nov 11, 2026) from 16 valuation models. Cautious scenario ¥4.48, optimistic scenario ¥7.47. It is a calculation from audited fundamentals, not an analyst target.
What is the Tianshui Huatian Technology Co Ltd stock forecast for 2026?
Our models put fair value at ¥5.97, about 60% lower versus a price of ¥14.95 (overvalued). Cautious scenario ¥4.48, optimistic scenario ¥7.47. The calculation is refreshed regularly with new filings.
What is the revenue of Tianshui Huatian Technology Co Ltd (002185)?
Tianshui Huatian Technology Co Ltd reported trailing-twelve-month revenue of about 21.6B CNY (latest available figure, as of Nov 11, 2026).
Does Tianshui Huatian Technology Co Ltd pay a dividend?
Tianshui Huatian Technology Co Ltd currently shows a dividend yield of 0.15% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Tianshui Huatian Technology Co Ltd (002185) and when is the ex-dividend date?
Tianshui Huatian Technology Co Ltd pays a dividend of ¥0.022 per share a year, a dividend yield of 0.1%. The last ex-dividend date was Jun 10, 2026. A dividend has been paid every year since 2012. The payout ratio is 5.8% of earnings. Our assessment: Token dividend. At a yield of 0.1% 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 0.1% 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 Tianshui Huatian Technology Co Ltd (002185)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tianshui Huatian Technology Co Ltd it is ¥5.97 per share (as of Nov 11, 2026), against a price of ¥14.95. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Tianshui Huatian Technology Co Ltd stock overvalued or undervalued in 2026?
As of Nov 11, 2026, 002185 trades above its calculated fair value: price ¥14.95, fair value ¥5.97, a gap of about −60% (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 002185?
No. The price is what the market pays today (¥14.95); the fair value is what the company's own numbers justify (¥5.97). For Tianshui Huatian Technology Co Ltd the two are ¥8.98 per share apart. That gap is exactly why we show both numbers side by side.
How much is Tianshui Huatian Technology Co Ltd worth?
The market values Tianshui Huatian Technology Co Ltd at about 48.8B CNY (market capitalisation, as of Nov 11, 2026). Per share that is ¥14.95; our models calculate a fair value of ¥5.97 per share.
What do the bullish and bearish scenarios say about 002185?
Our models span a range for Tianshui Huatian Technology Co Ltd: cautious scenario ¥4.48, base ¥5.97, optimistic ¥7.47 per share (as of Nov 11, 2026, price ¥14.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002185?
Tianshui Huatian Technology Co Ltd trades at a price-to-earnings ratio of 39.3 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥5.97 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 50.7. Other multiples: PEG 1.1, P/B 2.7, P/S 2.3, EV/EBITDA 11.7.
What is the PEG ratio of 002185?
The PEG ratio of Tianshui Huatian Technology Co Ltd is 1.12 (P/E divided by earnings growth, as of Nov 11, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Tianshui Huatian Technology Co Ltd (002185)?
Balance-sheet figures for Tianshui Huatian Technology Co Ltd (as of Nov 11, 2026): return on equity 6.3%, debt of 0.33 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 002185 from its 52-week high?
Tianshui Huatian Technology Co Ltd trades at ¥14.95, about 42% below its 52-week high of ¥25.68 and 42% above the low of ¥10.53 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.97 is for.
Which stocks are comparable to Tianshui Huatian Technology Co Ltd?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, 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 Tianshui Huatian Technology Co Ltd stock attractive at the current price?
The data as of Nov 11, 2026: price ¥14.95, calculated fair value ¥5.97 (−60%), Quality Score 46/100, from 16 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 002185 calculated?
We run Tianshui Huatian Technology Co Ltd through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥5.97 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 14.0% above its aggregate fair value. Tianshui Huatian Technology Co Ltd 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 Tianshui Huatian Technology Co Ltd (002185)?
The closing price on Nov 11, 2026 was ¥14.95. Our model-based fair value is ¥5.97, about 60% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tianshui Huatian Technology Co Ltd right now?
The price sits above even our optimistic bull case (¥7.47). The favourable scenario is already priced in. Weak quality (46/100) and above fair value at the same time, the margin of safety is missing on both counts.
Where does the earnings growth of Tianshui Huatian Technology Co Ltd (002185) come from?
Earnings per share at Tianshui Huatian Technology Co Ltd grew +0.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share +8.8 %, EBIT margin −3.8 %, tax rate +1.3 %, residual (interest, one-offs) −5.0 %. 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 Tianshui Huatian Technology Co Ltd
How large is the market capitalisation of Tianshui Huatian Technology Co Ltd (002185)?
The market capitalisation of Tianshui Huatian Technology Co Ltd is 48.8B CNY (≈ $7.3B). 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 Tianshui Huatian Technology Co Ltd (002185)?
The price-to-sales ratio of Tianshui Huatian Technology Co Ltd is 2.26 (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 Tianshui Huatian Technology Co Ltd (002185)?
Earnings per share at Tianshui Huatian Technology Co Ltd are ¥0.3800 (price ÷ EPS = P/E 39.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tianshui Huatian Technology Co Ltd (002185)?
The dividend yield of Tianshui Huatian Technology Co Ltd is 0.1% (payout 5.8%). 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 Tianshui Huatian Technology Co Ltd (002185)?
The net margin of Tianshui Huatian Technology Co Ltd is 5.9% (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 Tianshui Huatian Technology Co Ltd (002185)?
The return on equity (ROE) of Tianshui Huatian Technology Co Ltd is 6.3% (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 Tianshui Huatian Technology Co Ltd (002185)?
On an EBIT basis the return on assets of Tianshui Huatian Technology Co Ltd is 2.9% (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 Tianshui Huatian Technology Co Ltd (002185)?
The operating margin of Tianshui Huatian Technology Co Ltd is 13.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tianshui Huatian Technology Co Ltd (002185)?
Revenue at Tianshui Huatian Technology Co Ltd is growing +36.1% versus a year earlier (3y avg +13.1%). 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 Tianshui Huatian Technology Co Ltd (002185)?
Earnings per share at Tianshui Huatian Technology Co Ltd are growing −13.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Tianshui Huatian Technology Co Ltd (002185) generate?
The free cash flow of Tianshui Huatian Technology Co Ltd is −2.7B 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 Tianshui Huatian Technology Co Ltd (002185) carry?
The net debt of Tianshui Huatian Technology Co Ltd is 6.2B 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 Tianshui Huatian Technology Co Ltd in the live analysis
One click puts Tianshui Huatian Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 11, 2026