Grandblue Environment Co Ltd (600323) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Grandblue Environment Co Ltd stock ¥57.09, price ¥31.09, upside +83.6%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 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 4, 2026.
How to read this chart
60‑month range ¥14.88 – ¥32.47 · fair‑value band ¥30.06 – ¥81.43 · the ¥31.09 price screens below the ¥57.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Grandblue Environment Co in your weekly email
Every Wednesday you see whether Grandblue Environment 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.
Grandblue Environment Co., Ltd. engages in the water supply, drainage, solid waste treatment, and energy businesses in China.
Show moreShow less
The company provides water intake, water production, water transmission, and drinking water services; and sewage treatment, and pipeline network operation and maintenance services, as well as manages and controls wastewater plants, draining pipeline networks, and pumping stations.
It also engages in the waste incineration power generation, sludge disposal, fly ash disposal, ash landfill, waste landfill, solid waste environmental protection engineering, and sanitation; pipeline natural gas, bottled gas, hydrogen, and other multi-energy supply; and asset management businesses.
Grandblue Environment Co., Ltd. was formerly known as Nanhai Development Co. Ltd. and changed its name to Grandblue Environment Co., Ltd. in December 2013. The company was founded in 1992 and is based in Foshan, China.
Stock analysis
Grandblue Environment Co Ltd (600323) currently trades at ¥31.09, while our model-based Fair Value estimate is ¥57.09, implying the stock looks roughly 46% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥65.64 per share, and 20 of the 24 models we run sit above the ¥31.09 price.
Bear case: the Economic Profit group reads lowest at ¥17.26, and 4 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥30.06 (bear) to ¥81.43 (bull), the price of ¥31.09 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 52/100 (solid quality), in the Utilities sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Grandblue Environment Co Ltd reported revenue of 13.9B CNY in FY2025 versus 11.8B CNY in FY2021, a compound +4.3%/yr. Reported net income was 2.0B CNY in FY2025, compounding +14.1%/yr from FY2021.
Key figures
Market cap 25.3B CNY (≈ $3.8B) Mid · P/E ratio 11.5 · P/S ratio 1.59 · EPS (TTM) ¥2.71 · Dividend yield 2.6% · Net margin 13.9% · Return on equity 14.4% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (medium confidence).
What moves the price
The share trades about 4% below its 52-week high and 14% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −43% fair-value upside, at 84%, 600323 screens cheaper than that median.
Fair Value models
Bear¥30.06Fair Value ¥57.09Bull¥81.43
Price ¥31.09 · Upside +83.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥1.64 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.98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+17.3%
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.
+2.7%
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.
+13.2%
Start year 2020 (pandemic). Over 10 years: +15.3% a year
Revenue growth 28 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.
+23.3%
’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.
+15.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.4%
Dividend (yield on the price)2.6%
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.12.4% vs 16.4%, 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.17% → 26%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes less growth than the company has delivered so far and about what analysts expect.
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).
+8.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.6%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +6.3% a year for the price and +3.9% for the forecasts.
Compare Grandblue Environment 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.Utilities - Regulated Water · 65 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside+83.6% · Top 25%
Profitability
Return on equity (12 months)14.4% · Top 25%
Return on assets3.2% · Above median
Net margin (12 months)13.9% · Above median
Operating margin (12 months)35.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)1.4% · Below median
Dividend yield (12 months)2.6% · Above median
Balance sheet
Debt / equity1.77× · Highest 25%
Valuation Multiplesvs Utilities - Regulated Water median · lower = cheaper
P/E (12 months)11.5× · Cheapest 25%
P/B1.74× · 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.
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). "Grandblue Environment Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600323
Frequently asked questions
Is Grandblue Environment Co Ltd (600323) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of ¥57.09 versus a price of ¥31.09, about +84% upside (undervalued).
What is the fair value of 600323?
Our model-based fair value for Grandblue Environment Co Ltd is ¥57.09 (as of Nov 4, 2026), built from audited fundamentals. The current price: ¥31.09.
What is the quality score of 600323?
Grandblue Environment Co Ltd has a Quality Score of 52/100. 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 Grandblue Environment Co Ltd (600323)?
Our model-based price target is the fair value of ¥57.09 (as of Nov 4, 2026) from 24 valuation models. Cautious scenario ¥30.06, optimistic scenario ¥81.43. It is a calculation from audited fundamentals, not an analyst target.
What is the Grandblue Environment Co Ltd stock forecast for 2026?
Our models put fair value at ¥57.09, about +84% upside versus a price of ¥31.09 (undervalued). Cautious scenario ¥30.06, optimistic scenario ¥81.43. The calculation is refreshed regularly with new filings.
What is the revenue of Grandblue Environment Co Ltd (600323)?
Grandblue Environment Co Ltd reported trailing-twelve-month revenue of about 16.0B CNY (latest available figure, as of Nov 4, 2026).
Does Grandblue Environment Co Ltd pay a dividend?
Grandblue Environment Co Ltd currently shows a dividend yield of 2.57% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Grandblue Environment Co Ltd (600323) and when is the ex-dividend date?
Grandblue Environment Co Ltd pays a dividend of ¥0.8 per share a year, a dividend yield of 2.6%. The last ex-dividend date was Oct 12, 2026. The payout ratio is 29.5% of earnings. Free cash flow covers the dividend 3.79 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 Grandblue Environment Co Ltd (600323)?
For today's price to be fair in a discounted-cash-flow model, Grandblue Environment Co Ltd would have to grow free cash flow by +8.1 % per year for five years (discount rate 9.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +13.3 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 600323 use?
Our models discount Grandblue Environment Co Ltd at 9.1 %: a base by market capitalisation (mid), damped by beta 0.26, 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 Grandblue Environment Co Ltd that is +8.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.1 %) and the same formula as our fair value.
How much growth has Grandblue Environment Co Ltd (600323) delivered so far?
Over the past 5 years revenue at Grandblue Environment Co Ltd grew +13.3 % a year. The price currently implies free-cash-flow growth of +8.1 % 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 Grandblue Environment Co Ltd (600323) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Grandblue Environment Co Ltd (+8.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Grandblue Environment Co Ltd (600323)?
The free-cash-flow yield on the price is 9.76 %: that much free cash flow Grandblue Environment Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (9.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Grandblue Environment Co Ltd (600323)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Grandblue Environment Co Ltd it is ¥57.09 per share (as of Nov 4, 2026), against a price of ¥31.09. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings).
Is Grandblue Environment Co Ltd stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 600323 trades below its calculated fair value: price ¥31.09, fair value ¥57.09, a gap of about +84% (undervalued). 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 600323?
No. The price is what the market pays today (¥31.09); the fair value is what the company's own numbers justify (¥57.09). For Grandblue Environment Co Ltd the two are ¥26.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is Grandblue Environment Co Ltd worth?
The market values Grandblue Environment Co Ltd at about 25.3B CNY (market capitalisation, as of Nov 4, 2026). Per share that is ¥31.09; our models calculate a fair value of ¥57.09 per share.
What do the bullish and bearish scenarios say about 600323?
Our models span a range for Grandblue Environment Co Ltd: cautious scenario ¥30.06, base ¥57.09, optimistic ¥81.43 per share (as of Nov 4, 2026, price ¥31.09). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600323?
Grandblue Environment Co Ltd trades at a price-to-earnings ratio of 11.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥57.09 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 13.8. Other multiples: P/B 1.7, P/S 1.6, EV/EBITDA 7.6.
How solid is the balance sheet of Grandblue Environment Co Ltd (600323)?
Balance-sheet figures for Grandblue Environment Co Ltd (as of Nov 4, 2026): return on equity 14.4%, debt of 1.77 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 600323 from its 52-week high?
Grandblue Environment Co Ltd trades at ¥31.09, about 4% below its 52-week high of ¥32.47 and 14% above the low of ¥27.34 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ¥57.09 is for.
Which stocks are comparable to Grandblue Environment Co Ltd?
From the same area (Utilities) we also value American Water Works Company, Essential Utilities, Inc, American States Water Company, Chengdu Xingrong Environment Co, 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 Grandblue Environment Co Ltd stock attractive at the current price?
The data as of Nov 4, 2026: price ¥31.09, calculated fair value ¥57.09 (+84%), Quality Score 52/100, from 24 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 600323 calculated?
We run Grandblue Environment Co Ltd through 24 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥57.09 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. Grandblue Environment Co Ltd currently trades 46% below its own fair value, and the market average says nothing about that. 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 Grandblue Environment Co Ltd (600323)?
The closing price on Nov 9, 2026 was ¥31.09. Our model-based fair value is ¥57.09, about +84% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Grandblue Environment Co Ltd right now?
The model range is unusually wide (¥30.06 to ¥81.43). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Grandblue Environment Co Ltd (600323) come from?
Earnings per share at Grandblue Environment Co Ltd grew +14.9 % a year from 2013 to 2024. Broken into its drivers: revenue per share +16.2 %, EBIT margin −2.1 %, tax rate +0.9 %, residual (interest, one-offs) +0.1 %. 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 Grandblue Environment Co Ltd
How large is the market capitalisation of Grandblue Environment Co Ltd (600323)?
The market capitalisation of Grandblue Environment Co Ltd is 25.3B CNY (≈ $3.8B). 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 Grandblue Environment Co Ltd (600323)?
The price-to-sales ratio of Grandblue Environment Co Ltd is 1.59 (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 Grandblue Environment Co Ltd (600323)?
Earnings per share at Grandblue Environment Co Ltd are ¥2.71 (price ÷ EPS = P/E 11.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Grandblue Environment Co Ltd (600323)?
The dividend yield of Grandblue Environment Co Ltd is 2.6% (payout 29.5%). 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 Grandblue Environment Co Ltd (600323)?
The net margin of Grandblue Environment Co Ltd is 13.9% (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 Grandblue Environment Co Ltd (600323)?
The return on equity (ROE) of Grandblue Environment Co Ltd is 14.4% (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 Grandblue Environment Co Ltd (600323)?
On an EBIT basis the return on assets of Grandblue Environment Co Ltd is 5.0% (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 Grandblue Environment Co Ltd (600323)?
The operating margin of Grandblue Environment Co Ltd is 35.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Grandblue Environment Co Ltd (600323)?
Revenue at Grandblue Environment Co Ltd is growing +1.4% versus a year earlier (3y avg +2.7%). 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 Grandblue Environment Co Ltd (600323)?
Earnings per share at Grandblue Environment Co Ltd are growing +0.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Grandblue Environment Co Ltd (600323) carry?
The net debt of Grandblue Environment Co Ltd is 26.1B CNY (fiscal year 2025, ≈ 10.6 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 Grandblue Environment Co Ltd in the live analysis
One click puts Grandblue Environment Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026