Sunlour Pigment CO.LTD. (301036) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sunlour Pigment CO.LTD. stock ¥7.79, price ¥18.80, that is 58.6% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 23 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 ¥11.34 – ¥62.87 · fair‑value band ¥5.77 – ¥12.18 · the ¥18.80 price screens above the ¥7.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Sunlour Pigment CO.LTD. in your weekly email
Every Wednesday you see whether Sunlour Pigment CO.LTD. 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.
Sunlour Pigment Co.,Ltd engages in the research, development, production, and sale of phthalocyanine, chrome yellow, and molybdate orange pigments in China and internationally.
Show moreShow less
The company offers pigments for ink, including offset, solvent, special, and water-based inks, as well as printing pastes; pigments for coatings, such as automotive, coil, ship container, machinery, building, road, anti-rust, and special anti-corrosion and powder coatings; pigments for plastics comprising universal and functional masterbatches, leather, pigment concentrates, and foams; and pigment intermediates and others, containing ammonium sulfate, pyrouric acid, and copper phthalocyanine.
The company was founded in 1983 and is headquartered in Xinghua, China.
Stock analysis
Sunlour Pigment CO.LTD. (301036) currently trades at ¥18.80, while our model-based Fair Value estimate is ¥7.79, 59% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥8.46 per share, and 2 of the 23 models we run sit above the ¥18.80 price.
Bear case: the Growth DCF group reads lowest at ¥1.36, and 21 of the 23 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥5.77 (bear) to ¥12.18 (bull), the price of ¥18.80 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 50/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Sunlour Pigment CO.LTD. reported revenue of 1.5B CNY in FY2025 versus 1.3B CNY in FY2021, a compound +2.5%/yr. Reported net income was 49.6M CNY in FY2025, compounding −15.1%/yr from FY2021.
Key figures
Market cap 2.1B CNY (≈ $317M) Small · P/E ratio 313.3 · P/S ratio 1.45 · EPS (TTM) ¥0.0600 · Dividend yield 1.6% · Net margin 0.4% · Return on equity 0.4% · Return on assets (EBIT) 4.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (medium confidence).
What moves the price
The share trades about 50% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at −59%, 301036 screens richer than that median.
Fair Value models
Bear¥5.77Fair Value ¥7.79Bull¥12.18
Price ¥18.80 · Downside -58.6%
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.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.
Best data coverage
FCF DCF¥1.07¥1.35¥1.8681
Growth DCF¥1.10¥1.36¥1.8280
Owner Earnings¥8.01¥10.27¥14.5077
All 23 models by family
DCF Models
FCF DCF¥1.07¥1.35¥1.8681
Owner Earnings¥8.01¥10.27¥14.5077
5Y Revenue Exit¥3.70¥5.94¥9.2971
5Y EBITDA Exit¥9.29¥15.42¥23.7174
5Y P/E Exit¥3.69¥5.93¥8.6670
10Y Revenue Exit¥2.43¥4.14¥6.1466
10Y EBITDA Exit¥5.79¥10.00¥14.9167
10Y P/E Exit¥2.57¥4.13¥5.7664
Earnings-Based
Graham-Dodd¥3.37¥5.57¥6.7667
EPV¥4.40¥5.02¥5.5471
Dividend Discount
Gordon GGM¥1.63¥1.95¥2.2769
DDM Multi-Stage¥1.63¥2.09¥2.6167
Multiples
P/E Multiple¥6.32¥8.43¥10.5463
P/S Multiple¥6.32¥8.43¥10.5458
P/B Multiple¥23.92¥31.89¥39.8755
EV/EBIT¥6.22¥8.49¥10.7666
EV/EBITDA¥16.80¥22.61¥28.4167
EV/Revenue¥5.31¥7.84¥10.3753
Asset-Based
NCAV (Graham)¥3.94¥5.97¥7.4654
Growth DCF
Growth DCF¥1.10¥1.36¥1.8280
Economic Profit
Residual Income¥11.18¥11.22¥11.6076
ROIC Compounder¥4.40¥5.02¥5.5472
Growth Earnings
Growth-Adj P/E¥4.50¥6.43¥8.3667
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.35/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−6.2%
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.
+5.1%
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.
+1.7%
Start year 2020 (pandemic)
Revenue growth 6 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.
+4.5%
’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.
−13.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.3%
Dividend (yield on the price)1.6%
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.17% → 4%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+59.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +56.7% a year for the price.
Compare Sunlour Pigment 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.Specialty Chemicals · 728 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−58.6% · Bottom 25%
Profitability
Return on equity (12 months)0.4% · Bottom 25%
Return on assets2.7% · Below median
Net margin (12 months)0.4% · Bottom 25%
Operating margin (12 months)3.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−5.8% · Bottom 25%
Dividend yield (12 months)1.6% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
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 Sunlour Pigment CO.LTD. (301036) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥7.79 versus a price of ¥18.80, about 59% lower (overvalued).
What is the fair value of 301036?
Our model-based fair value for Sunlour Pigment CO.LTD. is ¥7.79 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥18.80.
What is the quality score of 301036?
Sunlour Pigment CO.LTD. has a Quality Score of 50/100. 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 Sunlour Pigment CO.LTD. (301036)?
Our model-based price target is the fair value of ¥7.79 (as of Nov 5, 2026) from 23 valuation models. Cautious scenario ¥5.77, optimistic scenario ¥12.18. It is a calculation from audited fundamentals, not an analyst target.
What is the Sunlour Pigment CO.LTD. stock forecast for 2026?
Our models put fair value at ¥7.79, about 59% lower versus a price of ¥18.80 (overvalued). Cautious scenario ¥5.77, optimistic scenario ¥12.18. The calculation is refreshed regularly with new filings.
What is the revenue of Sunlour Pigment CO.LTD. (301036)?
Sunlour Pigment CO.LTD. reported trailing-twelve-month revenue of about 1.5B CNY (latest available figure, as of Nov 5, 2026).
Does Sunlour Pigment CO.LTD. pay a dividend?
Sunlour Pigment CO.LTD. currently shows a dividend yield of 1.60% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Sunlour Pigment CO.LTD. (301036) and when is the ex-dividend date?
Sunlour Pigment CO.LTD. pays a dividend of ¥0.3 per share a year, a dividend yield of 1.6%. The last ex-dividend date was Jun 3, 2026. A dividend has been paid every year since at least 2022. Free cash flow covers the dividend 0.32 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into Sunlour Pigment CO.LTD. (301036)?
For today's price to be fair in a discounted-cash-flow model, Sunlour Pigment CO.LTD. would have to grow free cash flow by +59.3 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.8 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 301036 use?
Our models discount Sunlour Pigment CO.LTD. at 10.4 %: a base by market capitalisation (small), damped by beta 0.32, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Sunlour Pigment CO.LTD. that is +59.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Sunlour Pigment CO.LTD. (301036) delivered so far?
Over the past 5 years revenue at Sunlour Pigment CO.LTD. grew +1.8 % a year. The price currently implies free-cash-flow growth of +59.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Sunlour Pigment CO.LTD. (301036) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Sunlour Pigment CO.LTD. (+59.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sunlour Pigment CO.LTD. (301036)?
The free-cash-flow yield on the price is 0.51 %: that much free cash flow Sunlour Pigment CO.LTD. produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sunlour Pigment CO.LTD. (301036)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sunlour Pigment CO.LTD. it is ¥7.79 per share (as of Nov 5, 2026), against a price of ¥18.80. It is the blended result of 23 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Sunlour Pigment CO.LTD. stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 301036 trades above its calculated fair value: price ¥18.80, fair value ¥7.79, a gap of about −59% (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 301036?
No. The price is what the market pays today (¥18.80); the fair value is what the company's own numbers justify (¥7.79). For Sunlour Pigment CO.LTD. the two are ¥11.01 per share apart. That gap is exactly why we show both numbers side by side.
How much is Sunlour Pigment CO.LTD. worth?
The market values Sunlour Pigment CO.LTD. at about 2.1B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥18.80; our models calculate a fair value of ¥7.79 per share.
What do the bullish and bearish scenarios say about 301036?
Our models span a range for Sunlour Pigment CO.LTD.: cautious scenario ¥5.77, base ¥7.79, optimistic ¥12.18 per share (as of Nov 5, 2026, price ¥18.80). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301036?
Sunlour Pigment CO.LTD. trades at a price-to-earnings ratio of 313.3 (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 ¥7.79 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 46.9. Other multiples: P/B 1.3, P/S 1.4, EV/EBITDA 11.9.
How solid is the balance sheet of Sunlour Pigment CO.LTD. (301036)?
Balance-sheet figures for Sunlour Pigment CO.LTD. (as of Nov 5, 2026): return on equity 0.4%, debt of 0.04 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 301036 from its 52-week high?
Sunlour Pigment CO.LTD. trades at ¥18.80, about 50% below its 52-week high of ¥37.43 and 3% above the low of ¥18.28 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥7.79 is for.
Which stocks are comparable to Sunlour Pigment CO.LTD.?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Nan Ya Plastics 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 Sunlour Pigment CO.LTD. stock attractive at the current price?
The data as of Nov 5, 2026: price ¥18.80, calculated fair value ¥7.79 (−59%), Quality Score 50/100, from 23 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 301036 calculated?
We run Sunlour Pigment CO.LTD. through 23 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥7.79 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 13.3% above its aggregate fair value. Sunlour Pigment 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 Sunlour Pigment CO.LTD. (301036)?
The closing price on Nov 6, 2026 was ¥18.80. Our model-based fair value is ¥7.79, about 59% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sunlour Pigment CO.LTD. right now?
The price sits above even our optimistic bull case (¥12.18). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥5.77 to ¥12.18) leaves room in how you read the outcome.
Key figures of Sunlour Pigment CO.LTD.
How large is the market capitalisation of Sunlour Pigment CO.LTD. (301036)?
The market capitalisation of Sunlour Pigment CO.LTD. is 2.1B CNY (≈ $317M). 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 Sunlour Pigment CO.LTD. (301036)?
The price-to-sales ratio of Sunlour Pigment CO.LTD. is 1.45 (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 Sunlour Pigment CO.LTD. (301036)?
Earnings per share at Sunlour Pigment CO.LTD. are ¥0.0600 (price ÷ EPS = P/E 313.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sunlour Pigment CO.LTD. (301036)?
The dividend yield of Sunlour Pigment CO.LTD. is 1.6%. 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 Sunlour Pigment CO.LTD. (301036)?
The net margin of Sunlour Pigment CO.LTD. is 0.4% (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 Sunlour Pigment CO.LTD. (301036)?
The return on equity (ROE) of Sunlour Pigment CO.LTD. is 0.4% (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 Sunlour Pigment CO.LTD. (301036)?
On an EBIT basis the return on assets of Sunlour Pigment CO.LTD. is 4.7% (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 Sunlour Pigment CO.LTD. (301036)?
The operating margin of Sunlour Pigment CO.LTD. is 3.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sunlour Pigment CO.LTD. (301036)?
Revenue at Sunlour Pigment CO.LTD. is growing −5.8% versus a year earlier (3y avg +5.1%). 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 Sunlour Pigment CO.LTD. (301036)?
Earnings per share at Sunlour Pigment CO.LTD. are growing −82.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Sunlour Pigment CO.LTD. (301036) carry?
The net debt of Sunlour Pigment CO.LTD. is 60.1M CNY (fiscal year 2023, ≈ 6.2 yrs of FCF). 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 Sunlour Pigment CO.LTD. in the live analysis
One click puts Sunlour Pigment 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 5, 2026