Nanjing Gaoke Co Ltd (600064) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nanjing Gaoke Co Ltd stock ¥7.54, price ¥7.72, that is 2.3% below the price, quality 68 out of 100. Rating: fairly valued. Calculated from audited financials with 15 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 7, 2026.
How to read this chart
60‑month range ¥4.95 – ¥9.22 · fair‑value band ¥4.88 – ¥10.98 · the ¥7.72 price screens above the ¥7.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Nanjing Gaoke Co in your weekly email
Every Wednesday you see whether Nanjing Gaoke 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.
Nanjing Gaoke Company Limited, together with its subsidiaries, engages in the development of real estate properties in China.
Show moreShow less
The company designs and develops mid-to-high-end commercial housing, municipal, and landscape projects; provides sewage treatment and tap water supply services; and grants loans to technology-based small and medium-sized enterprises, as well as provides financing guarantees.
It also involves in the industrial investment, venture capital, securities investment, investment management and consulting, and other investment activities; and provision of financing services for small and medium-sized technology companies, and start-up businesses.
In addition, the company engages in the production and sale of various Chinese and Western medicine preparations, as well as provision of medical and health care consulting and services.
The company was formerly known as Nanjing Xingang High-Tech Co., Ltd and changed its name to Nanjing Gaoke Company Limited in January 2013. The company was founded in 1992 and is based in Nanjing, China.
Stock analysis
Nanjing Gaoke Co Ltd (600064) currently trades at ¥7.72, while our model-based Fair Value estimate is ¥7.54, so the stock looks roughly fairly valued today (gap 2.4%).
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of ¥9.99 per share, and 4 of the 15 models we run sit above the ¥7.72 price.
Bear case: the DCF Models group reads lowest at ¥4.57, and 11 of the 15 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥4.88 (bear) to ¥10.98 (bull), the price of ¥7.72 sits inside 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 68/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Nanjing Gaoke Co Ltd reported revenue of 3.4B CNY in FY2025 versus 4.9B CNY in FY2021, a compound −8.8%/yr. Reported net income was 1.8B CNY in FY2025, compounding −6.1%/yr from FY2021.
Key figures
Market cap 13.4B CNY (≈ $2.0B) Mid · P/E ratio 7.8 · P/S ratio 4.66 · EPS (TTM) ¥0.9900 · Dividend yield 4.1% · Net margin 59.5% · Return on equity 7.8% · Return on assets (EBIT) 4.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 16% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −2%, 600064 screens richer than that median.
Fair Value models
Bear¥4.88Fair Value ¥7.54Bull¥10.98
Price ¥7.72 · Downside -2.3%
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 (¥0.5727 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.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+2.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.9%
Dividend (yield on the price)4.1%
Per share before 1998divided by the spin-off factor 1.4397
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.−1.9% vs 8.0%, slowing
Profit margin 1994 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.44% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+12.5%
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 +10.6% a year for the price.
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.Real Estate - Development · 489 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside−2.3% · Below median
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets4.8% · Top 25%
Net margin (12 months)59.5% · Top 25%
Operating margin (12 months)1.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−10.8% · Below median
Dividend yield (12 months)4.1% · Above median
Balance sheet
Debt / equity0.21× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)7.8× · Cheaper than median
P/B0.70× · Cheaper than median
P/S (12 months)4.66× · Priciest 25%
Price / free cash flow (fiscal year)14.4× · Pricier than median
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). "Nanjing Gaoke Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600064
Frequently asked questions
Is Nanjing Gaoke Co Ltd (600064) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥7.54 versus a price of ¥7.72, about 2% lower (fairly valued).
What is the fair value of 600064?
Our model-based fair value for Nanjing Gaoke Co Ltd is ¥7.54 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥7.72.
What is the quality score of 600064?
Nanjing Gaoke Co Ltd has a Quality Score of 68/100. 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 Nanjing Gaoke Co Ltd (600064)?
Our model-based price target is the fair value of ¥7.54 (as of Nov 7, 2026) from 15 valuation models. Cautious scenario ¥4.88, optimistic scenario ¥10.98. It is a calculation from audited fundamentals, not an analyst target.
What is the Nanjing Gaoke Co Ltd stock forecast for 2026?
Our models put fair value at ¥7.54, about 2% lower versus a price of ¥7.72 (fairly valued). Cautious scenario ¥4.88, optimistic scenario ¥10.98. The calculation is refreshed regularly with new filings.
What is the revenue of Nanjing Gaoke Co Ltd (600064)?
Nanjing Gaoke Co Ltd reported trailing-twelve-month revenue of about 2.9B CNY (latest available figure, as of Nov 7, 2026).
Does Nanjing Gaoke Co Ltd pay a dividend?
Nanjing Gaoke Co Ltd currently shows a dividend yield of 4.15% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Nanjing Gaoke Co Ltd (600064) and when is the ex-dividend date?
Nanjing Gaoke Co Ltd pays a dividend of ¥0.32 per share a year, a dividend yield of 4.1%. The last ex-dividend date was Jul 17, 2026. The payout ratio is 32.3% of earnings. Free cash flow covers the dividend 1.67 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Nanjing Gaoke Co Ltd (600064)?
For today's price to be fair in a discounted-cash-flow model, Nanjing Gaoke Co Ltd would have to grow free cash flow by +12.5 % 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 +3.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 600064 use?
Our models discount Nanjing Gaoke Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.33, 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 Nanjing Gaoke Co Ltd that is +12.5 % 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 Nanjing Gaoke Co Ltd (600064) delivered so far?
Over the past 5 years revenue at Nanjing Gaoke Co Ltd grew +3.2 % a year. The price currently implies free-cash-flow growth of +12.5 % 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 Nanjing Gaoke Co Ltd (600064) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Nanjing Gaoke Co Ltd (+12.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nanjing Gaoke Co Ltd (600064)?
The free-cash-flow yield on the price is 6.92 %: that much free cash flow Nanjing Gaoke 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 Nanjing Gaoke Co Ltd (600064)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nanjing Gaoke Co Ltd it is ¥7.54 per share (as of Nov 7, 2026), against a price of ¥7.72. It is the blended result of 15 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Nanjing Gaoke Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 600064 trades above its calculated fair value: price ¥7.72, fair value ¥7.54, a gap of about −2% (fairly valued). 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 600064?
No. The price is what the market pays today (¥7.72); the fair value is what the company's own numbers justify (¥7.54). For Nanjing Gaoke Co Ltd the two are ¥0.1800 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nanjing Gaoke Co Ltd worth?
The market values Nanjing Gaoke Co Ltd at about 13.4B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥7.72; our models calculate a fair value of ¥7.54 per share.
What do the bullish and bearish scenarios say about 600064?
Our models span a range for Nanjing Gaoke Co Ltd: cautious scenario ¥4.88, base ¥7.54, optimistic ¥10.98 per share (as of Nov 7, 2026, price ¥7.72). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600064?
Nanjing Gaoke Co Ltd trades at a price-to-earnings ratio of 7.8 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥7.54 is built from several models across several years. Other multiples: P/B 0.7, P/S 4.7.
How solid is the balance sheet of Nanjing Gaoke Co Ltd (600064)?
Balance-sheet figures for Nanjing Gaoke Co Ltd (as of Nov 7, 2026): return on equity 7.8%, debt of 0.21 per unit of equity. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is 600064 from its 52-week high?
Nanjing Gaoke Co Ltd trades at ¥7.72, about 16% below its 52-week high of ¥9.17 and 10% above the low of ¥7.01 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥7.54 is for.
Which stocks are comparable to Nanjing Gaoke Co Ltd?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Nanjing Gaoke Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥7.72, calculated fair value ¥7.54 (−2%), Quality Score 68/100, from 15 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 600064 calculated?
We run Nanjing Gaoke Co Ltd through 15 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ¥7.54 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. Nanjing Gaoke 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 Nanjing Gaoke Co Ltd (600064)?
The closing price on Nov 6, 2026 was ¥7.72. Our model-based fair value is ¥7.54, about 2% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nanjing Gaoke Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (¥4.88 to ¥10.98) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Nanjing Gaoke Co Ltd (600064) come from?
Earnings per share at Nanjing Gaoke Co Ltd grew +13.1 % a year from 2013 to 2024. Broken into its drivers: revenue per share +0.5 %, EBIT margin +9.2 %, tax rate +2.4 %, residual (interest, one-offs) +0.6 %. 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 Nanjing Gaoke Co Ltd
How large is the market capitalisation of Nanjing Gaoke Co Ltd (600064)?
The market capitalisation of Nanjing Gaoke Co Ltd is 13.4B CNY (≈ $2.0B). 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 Nanjing Gaoke Co Ltd (600064)?
The price-to-sales ratio of Nanjing Gaoke Co Ltd is 4.66 (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 Nanjing Gaoke Co Ltd (600064)?
Earnings per share at Nanjing Gaoke Co Ltd are ¥0.9900 (price ÷ EPS = P/E 7.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nanjing Gaoke Co Ltd (600064)?
The dividend yield of Nanjing Gaoke Co Ltd is 4.1% (payout 32.3%). 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 Nanjing Gaoke Co Ltd (600064)?
The net margin of Nanjing Gaoke Co Ltd is 59.5% (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 Nanjing Gaoke Co Ltd (600064)?
The return on equity (ROE) of Nanjing Gaoke Co Ltd is 7.8% (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 Nanjing Gaoke Co Ltd (600064)?
On an EBIT basis the return on assets of Nanjing Gaoke 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 Nanjing Gaoke Co Ltd (600064)?
The operating margin of Nanjing Gaoke Co Ltd is 1.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nanjing Gaoke Co Ltd (600064)?
Revenue at Nanjing Gaoke Co Ltd is growing −10.8% versus a year earlier (3y avg −8.7%). 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 Nanjing Gaoke Co Ltd (600064)?
Earnings per share at Nanjing Gaoke Co Ltd are growing −8.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nanjing Gaoke Co Ltd (600064) carry?
The net debt of Nanjing Gaoke Co Ltd is 7.3B CNY (fiscal year 2025, ≈ 7.9 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 Nanjing Gaoke Co Ltd in the live analysis
One click puts Nanjing Gaoke 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 7, 2026