Chengdu Haoneng Tech Co Ltd (603809) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Chengdu Haoneng Tech Co Ltd stock ¥5.64, price ¥8.53, that is 33.9% below the price, quality 26 out of 100. Rating: 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 5, 2026.
How to read this chart
60‑month range ¥3.77 – ¥17.44 · fair‑value band ¥4.22 – ¥7.04 · the ¥8.53 price screens above the ¥5.64 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Chengdu Haoneng Tech Co in your weekly email
Every Wednesday you see whether Chengdu Haoneng Tech 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.
Chengdu Haoneng Technology Co., Ltd. engages in the research, development, production, and sale of automotive transmission system components in China and internationally.
Show moreShow less
It offers synchronizer rings, such as copper synchronizer rings, stamped steel rings, and precision forged steel rings; gear hubs, gear sleeves, coupling gears, and synchronizer assemblies.
The company also sells aerospace parts, including aircraft nose, fuselage, wings, and tail section for use in various types of military aircraft, civil aircraft and unmanned aerial vehicles. The company was founded in 2006 and is based in Chengdu, China.
Stock analysis
Chengdu Haoneng Tech Co Ltd (603809) currently trades at ¥8.53, while our model-based Fair Value estimate is ¥5.64, 34% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥7.90 per share, and 3 of the 16 models we run sit above the ¥8.53 price.
Bear case: the Asset-Based group reads lowest at ¥2.41, and 13 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥4.22 (bear) to ¥7.04 (bull), the price of ¥8.53 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 26/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Chengdu Haoneng Tech Co Ltd reported revenue of 2.7B CNY in FY2025 versus 1.4B CNY in FY2021, a compound +16.8%/yr. Reported net income was 277M CNY in FY2025, compounding +8.6%/yr from FY2021.
Key figures
Market cap 7.9B CNY (≈ $1.2B) Small · P/E ratio 28.4 · P/S ratio 2.68 · EPS (TTM) ¥0.3000 · Dividend yield 1.8% · Net margin 9.6% · Return on equity 7.8% · Return on assets (EBIT) 5.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −34%, 603809 screens richer than that median.
Fair Value models
Bear¥4.22Fair Value ¥5.64Bull¥7.04
Price ¥8.53 · Downside -33.9%
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 (¥0.1282 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.
Best data coverage
Residual Income¥3.17¥3.33¥3.6476
EPV¥3.00¥3.60¥4.1074
ROIC Compounder¥3.00¥3.60¥4.2672
All 16 models by family
Earnings-Based
Graham-Dodd¥2.05¥13.24¥18.5263
Lynch FV¥3.84¥5.49¥7.1461
PEG = 1.0¥3.84¥5.49¥7.1457
EPV¥3.00¥3.60¥4.1074
Dividend Discount
Gordon GGM¥1.61¥3.01¥4.2867
DDM Multi-Stage¥1.61¥2.70¥3.2067
Multiples
P/E Multiple¥4.97¥6.63¥8.2863
P/S Multiple¥2.63¥3.51¥4.3858
P/B Multiple¥10.81¥14.42¥18.0255
EV/EBIT¥5.84¥8.33¥10.8265
EV/EBITDA¥6.74¥9.53¥12.3267
EV/Revenue¥0.8100¥1.86¥2.9251
Asset-Based
NCAV (Graham)¥1.80¥2.41¥3.6054
Economic Profit
Residual Income¥3.17¥3.33¥3.6476
ROIC Compounder¥3.00¥3.60¥4.2672
Growth Earnings
Growth-Adj P/E¥5.53¥7.90¥10.2767
The fair value above starts from this blend and is adjusted for dilution from new shares.
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
+14.0%
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.
+22.3%
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.
+18.1%
Start year 2020 (pandemic). Over 10 years: +16.2% 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.
+16.0%
’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.
+6.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.7%
Dividend (yield on the price)1.8%
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.4.7% vs 5.7%, steady
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.19% → 19%
Compare Chengdu Haoneng Tech 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.Auto Parts · 656 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score26 · Bottom 25%
Fair Value upside−33.9% · Below median
Profitability
Return on equity (12 months)7.8% · Above median
Return on assets3.9% · Above median
Net margin (12 months)9.6% · Top 25%
Operating margin (12 months)14.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)27.5% · Top 25%
Dividend yield (12 months)1.8% · Below median
Balance sheet
Debt / equity0.36× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)28.4× · Pricier than median
P/B2.14× · Pricier than median
P/S (12 months)2.68× · Priciest 25%
EV/EBITDA10.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)100· sector 34
PAST (return on equity)31· sector 31
HEALTH (low debt)82· sector 95
DIVIDEND (yield)35· sector 39
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.
Cite: Fair Value Calculator (2026). "Chengdu Haoneng Tech Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603809
Frequently asked questions
Is Chengdu Haoneng Tech Co Ltd (603809) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥5.64 versus a price of ¥8.53, about 34% lower (overvalued).
What is the fair value of 603809?
Our model-based fair value for Chengdu Haoneng Tech Co Ltd is ¥5.64 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥8.53.
What is the quality score of 603809?
Chengdu Haoneng Tech Co Ltd has a Quality Score of 26/100. 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 Chengdu Haoneng Tech Co Ltd (603809)?
Our model-based price target is the fair value of ¥5.64 (as of Nov 5, 2026) from 16 valuation models. Cautious scenario ¥4.22, optimistic scenario ¥7.04. It is a calculation from audited fundamentals, not an analyst target.
What is the Chengdu Haoneng Tech Co Ltd stock forecast for 2026?
Our models put fair value at ¥5.64, about 34% lower versus a price of ¥8.53 (overvalued). Cautious scenario ¥4.22, optimistic scenario ¥7.04. The calculation is refreshed regularly with new filings.
What is the revenue of Chengdu Haoneng Tech Co Ltd (603809)?
Chengdu Haoneng Tech Co Ltd reported trailing-twelve-month revenue of about 2.9B CNY (latest available figure, as of Nov 5, 2026).
Does Chengdu Haoneng Tech Co Ltd pay a dividend?
Chengdu Haoneng Tech Co Ltd currently shows a dividend yield of 1.76% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Chengdu Haoneng Tech Co Ltd (603809) and when is the ex-dividend date?
Chengdu Haoneng Tech Co Ltd pays a dividend of ¥0.15 per share a year, a dividend yield of 1.8%. The last ex-dividend date was Jun 3, 2026. The payout ratio is 50.0% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Chengdu Haoneng Tech Co Ltd (603809)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Chengdu Haoneng Tech Co Ltd it is ¥5.64 per share (as of Nov 5, 2026), against a price of ¥8.53. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Chengdu Haoneng Tech Co Ltd stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 603809 trades above its calculated fair value: price ¥8.53, fair value ¥5.64, a gap of about −34% (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 603809?
No. The price is what the market pays today (¥8.53); the fair value is what the company's own numbers justify (¥5.64). For Chengdu Haoneng Tech Co Ltd the two are ¥2.89 per share apart. That gap is exactly why we show both numbers side by side.
How much is Chengdu Haoneng Tech Co Ltd worth?
The market values Chengdu Haoneng Tech Co Ltd at about 7.9B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥8.53; our models calculate a fair value of ¥5.64 per share.
What do the bullish and bearish scenarios say about 603809?
Our models span a range for Chengdu Haoneng Tech Co Ltd: cautious scenario ¥4.22, base ¥5.64, optimistic ¥7.04 per share (as of Nov 5, 2026, price ¥8.53). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603809?
Chengdu Haoneng Tech Co Ltd trades at a price-to-earnings ratio of 28.4 (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 ¥5.64 is built from several models across several years. Other multiples: P/B 2.1, P/S 2.7, EV/EBITDA 10.4.
How solid is the balance sheet of Chengdu Haoneng Tech Co Ltd (603809)?
Balance-sheet figures for Chengdu Haoneng Tech Co Ltd (as of Nov 5, 2026): return on equity 7.8%, debt of 0.36 per unit of equity. They feed the Quality Score of 26/100, which measures business quality independently of the share price.
How far is 603809 from its 52-week high?
Chengdu Haoneng Tech Co Ltd trades at ¥8.53, about 45% below its 52-week high of ¥15.37 and 7% above the low of ¥7.99 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.64 is for.
Which stocks are comparable to Chengdu Haoneng Tech Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Chengdu Haoneng Tech Co Ltd stock attractive at the current price?
The data as of Nov 5, 2026: price ¥8.53, calculated fair value ¥5.64 (−34%), Quality Score 26/100, 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 603809 calculated?
We run Chengdu Haoneng Tech 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 ¥5.64 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. Chengdu Haoneng Tech 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 Chengdu Haoneng Tech Co Ltd (603809)?
The closing price on Nov 6, 2026 was ¥8.53. Our model-based fair value is ¥5.64, about 34% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Chengdu Haoneng Tech Co Ltd right now?
The price sits above even our optimistic bull case (¥7.04). The favourable scenario is already priced in. Weak quality (26/100) and above fair value at the same time, the margin of safety is missing on both counts.
Where does the earnings growth of Chengdu Haoneng Tech Co Ltd (603809) come from?
Earnings per share at Chengdu Haoneng Tech Co Ltd grew +5.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share +11.9 %, EBIT margin −5.5 %, tax rate +0.1 %, 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 Chengdu Haoneng Tech Co Ltd
How large is the market capitalisation of Chengdu Haoneng Tech Co Ltd (603809)?
The market capitalisation of Chengdu Haoneng Tech Co Ltd is 7.9B CNY (≈ $1.2B). 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 Chengdu Haoneng Tech Co Ltd (603809)?
The price-to-sales ratio of Chengdu Haoneng Tech Co Ltd is 2.68 (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 Chengdu Haoneng Tech Co Ltd (603809)?
Earnings per share at Chengdu Haoneng Tech Co Ltd are ¥0.3000 (price ÷ EPS = P/E 28.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Chengdu Haoneng Tech Co Ltd (603809)?
The dividend yield of Chengdu Haoneng Tech Co Ltd is 1.8% (payout 50.0%). 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 Chengdu Haoneng Tech Co Ltd (603809)?
The net margin of Chengdu Haoneng Tech Co Ltd is 9.6% (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 Chengdu Haoneng Tech Co Ltd (603809)?
The return on equity (ROE) of Chengdu Haoneng Tech 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 Chengdu Haoneng Tech Co Ltd (603809)?
On an EBIT basis the return on assets of Chengdu Haoneng Tech Co Ltd is 5.8% (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 Chengdu Haoneng Tech Co Ltd (603809)?
The operating margin of Chengdu Haoneng Tech Co Ltd is 14.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Chengdu Haoneng Tech Co Ltd (603809)?
Revenue at Chengdu Haoneng Tech Co Ltd is growing +27.5% versus a year earlier (3y avg +22.3%). 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 Chengdu Haoneng Tech Co Ltd (603809)?
Earnings per share at Chengdu Haoneng Tech Co Ltd are growing −18.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Chengdu Haoneng Tech Co Ltd (603809) generate?
The free cash flow of Chengdu Haoneng Tech Co Ltd is −699M 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 Chengdu Haoneng Tech Co Ltd (603809) carry?
The net debt of Chengdu Haoneng Tech Co Ltd is 1.5B 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 Chengdu Haoneng Tech Co Ltd in the live analysis
One click puts Chengdu Haoneng Tech 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