Hangzhou Flariant Co Ltd (605566) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hangzhou Flariant Co Ltd stock ¥19.96, price ¥25.24, that is 20.9% below the price, quality 66 out of 100. Rating: overvalued. 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 7, 2026.
How to read this chart
60‑month range ¥13.03 – ¥52.21 · fair‑value band ¥17.73 – ¥22.19 · the ¥25.24 price screens above the ¥19.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Hangzhou Flariant Co in your weekly email
Every Wednesday you see whether Hangzhou Flariant 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.
Hangzhou Flariant Co.,Ltd engages in the research and development, production, and sale of disperse dyes and filter cakes for dyeing of polyester and printing of textiles in China. The company was founded in 1998 and is based in Hangzhou, China.
Stock analysis
Hangzhou Flariant Co Ltd (605566) currently trades at ¥25.24, while our model-based Fair Value estimate is ¥19.96, 21% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥15.67 per share, and 1 of the 24 models we run sit above the ¥25.24 price.
Bear case: the Growth Earnings group reads lowest at ¥4.37, and 23 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥17.73 (bear) to ¥22.19 (bull), the price of ¥25.24 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 66/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Hangzhou Flariant Co Ltd reported revenue of 775M CNY in FY2025 versus 1.2B CNY in FY2021, a compound −10.0%/yr. Reported net income was 44.9M CNY in FY2025, compounding −28.9%/yr from FY2021.
Key figures
Market cap 3.4B CNY (≈ $505M) Small · P/E ratio 64.7 · P/S ratio 3.80 · EPS (TTM) ¥0.3900 · Dividend yield 0.4% · Net margin 5.8% · Return on equity 2.1% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and 17% 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 −21%, 605566 screens cheaper than that median.
Fair Value models
Bear¥17.73Fair Value ¥19.96Bull¥22.19
Price ¥25.24 · Downside -20.9%
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 (¥0.2479 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
FCF DCF¥14.76¥16.28¥18.8082
Growth DCF¥14.92¥16.36¥18.5680
Owner Earnings¥13.98¥15.27¥17.4178
All 24 models by family
DCF Models
FCF DCF¥14.76¥16.28¥18.8082
Owner Earnings¥13.98¥15.27¥17.4178
5Y Revenue Exit¥13.50¥14.83¥16.7574
5Y EBITDA Exit¥14.23¥16.08¥18.5477
5Y P/E Exit¥13.93¥15.56¥17.5372
10Y Revenue Exit¥13.97¥14.93¥15.9268
10Y EBITDA Exit¥14.43¥15.63¥16.8770
10Y P/E Exit¥14.27¥15.34¥16.3365
Earnings-Based
Graham-Dodd¥2.29¥2.80¥3.1567
EPV¥11.62¥11.90¥12.1274
Dividend Discount
Gordon GGM¥0.7700¥0.8300¥0.920069
DDM Multi-Stage¥0.7700¥0.9100¥1.0967
Multiples
P/E Multiple¥4.29¥5.72¥7.1563
P/S Multiple¥4.29¥5.72¥7.1558
P/B Multiple¥30.88¥41.17¥51.4655
EV/EBIT¥11.31¥12.53¥13.7566
EV/EBITDA¥12.58¥14.22¥15.8667
EV/Revenue¥10.82¥12.18¥13.5454
Asset-Based
NCAV (Graham)¥7.18¥10.88¥13.6054
Growth DCF
Growth DCF¥14.92¥16.36¥18.5680
Rev-Margin DCF¥13.50¥14.97¥16.8174
Economic Profit
Residual Income¥9.46¥9.65¥10.0776
ROIC Compounder¥11.62¥11.90¥12.1272
Growth Earnings
Growth-Adj P/E¥3.06¥4.37¥5.6867
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.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
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.
−6.5%
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.
−2.6%
Revenue growth 7 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.
+9.4%
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
−32.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−32.9%
Dividend (yield on the price)0.4%
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.23% → 6%
2025 sits 53% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
⚠ Revenue per share shrinking 5.5%/yr over ~6Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+18.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +16.8% a year for the price.
Compare Hangzhou Flariant 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 · 727 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside−20.9% · Above median
Profitability
Return on equity (12 months)2.1% · Below median
Return on assets1.8% · Below median
Net margin (12 months)5.8% · Above median
Operating margin (12 months)9.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)13.7% · Above median
Dividend yield (12 months)0.4% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (12 months)64.7× · Priciest 25%
P/B1.68× · Pricier than median
P/S (12 months)3.80× · Priciest 25%
Price / free cash flow (fiscal year)39.1× · 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). "Hangzhou Flariant Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/605566
Frequently asked questions
Is Hangzhou Flariant Co Ltd (605566) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥19.96 versus a price of ¥25.24, about 21% lower (overvalued).
What is the fair value of 605566?
Our model-based fair value for Hangzhou Flariant Co Ltd is ¥19.96 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥25.24.
What is the quality score of 605566?
Hangzhou Flariant Co Ltd has a Quality Score of 66/100. 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 Hangzhou Flariant Co Ltd (605566)?
Our model-based price target is the fair value of ¥19.96 (as of Nov 7, 2026) from 24 valuation models. Cautious scenario ¥17.73, optimistic scenario ¥22.19. It is a calculation from audited fundamentals, not an analyst target.
What is the Hangzhou Flariant Co Ltd stock forecast for 2026?
Our models put fair value at ¥19.96, about 21% lower versus a price of ¥25.24 (overvalued). Cautious scenario ¥17.73, optimistic scenario ¥22.19. The calculation is refreshed regularly with new filings.
What is the revenue of Hangzhou Flariant Co Ltd (605566)?
Hangzhou Flariant Co Ltd reported trailing-twelve-month revenue of about 885M CNY (latest available figure, as of Nov 7, 2026).
Does Hangzhou Flariant Co Ltd pay a dividend?
Hangzhou Flariant Co Ltd currently shows a dividend yield of 0.40% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Hangzhou Flariant Co Ltd (605566) and when is the ex-dividend date?
Hangzhou Flariant Co Ltd pays a dividend of ¥0.1 per share a year, a dividend yield of 0.4%. The last ex-dividend date was Jul 15, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 25.6% of earnings. Free cash flow covers the dividend 6.46 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 Hangzhou Flariant Co Ltd (605566)?
For today's price to be fair in a discounted-cash-flow model, Hangzhou Flariant Co Ltd would have to grow free cash flow by +18.8 % per year for five years (discount rate 11.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.9 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 605566 use?
Our models discount Hangzhou Flariant Co Ltd at 11.3 %: a base by market capitalisation (small), damped by beta 0.80, 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 Hangzhou Flariant Co Ltd that is +18.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.3 %) and the same formula as our fair value.
How much growth has Hangzhou Flariant Co Ltd (605566) delivered so far?
Over the past 5 years revenue at Hangzhou Flariant Co Ltd grew -4.9 % a year. The price currently implies free-cash-flow growth of +18.8 % 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 Hangzhou Flariant Co Ltd (605566) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Hangzhou Flariant Co Ltd (+18.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Hangzhou Flariant Co Ltd (605566)?
The free-cash-flow yield on the price is 2.56 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Hangzhou Flariant Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hangzhou Flariant Co Ltd (605566)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hangzhou Flariant Co Ltd it is ¥19.96 per share (as of Nov 7, 2026), against a price of ¥25.24. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Hangzhou Flariant Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 605566 trades above its calculated fair value: price ¥25.24, fair value ¥19.96, a gap of about −21% (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 605566?
No. The price is what the market pays today (¥25.24); the fair value is what the company's own numbers justify (¥19.96). For Hangzhou Flariant Co Ltd the two are ¥5.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hangzhou Flariant Co Ltd worth?
The market values Hangzhou Flariant Co Ltd at about 3.4B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥25.24; our models calculate a fair value of ¥19.96 per share.
What do the bullish and bearish scenarios say about 605566?
Our models span a range for Hangzhou Flariant Co Ltd: cautious scenario ¥17.73, base ¥19.96, optimistic ¥22.19 per share (as of Nov 7, 2026, price ¥25.24). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 605566?
Hangzhou Flariant Co Ltd trades at a price-to-earnings ratio of 64.7 (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 ¥19.96 is built from several models across several years. Other multiples: P/B 1.7, P/S 3.8, EV/EBITDA 23.1.
How solid is the balance sheet of Hangzhou Flariant Co Ltd (605566)?
Balance-sheet figures for Hangzhou Flariant Co Ltd (as of Nov 7, 2026): return on equity 2.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 605566 from its 52-week high?
Hangzhou Flariant Co Ltd trades at ¥25.24, about 52% below its 52-week high of ¥52.21 and 17% above the low of ¥21.63 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥19.96 is for.
Which stocks are comparable to Hangzhou Flariant 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 Hangzhou Flariant Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥25.24, calculated fair value ¥19.96 (−21%), Quality Score 66/100, 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 605566 calculated?
We run Hangzhou Flariant Co Ltd through 24 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 ¥19.96 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. Hangzhou Flariant 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 Hangzhou Flariant Co Ltd (605566)?
The closing price on Nov 6, 2026 was ¥25.24. Our model-based fair value is ¥19.96, about 21% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hangzhou Flariant Co Ltd right now?
The price sits above even our optimistic bull case (¥22.19). The favourable scenario is already priced in. Solid but not exceptional quality (66/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Hangzhou Flariant Co Ltd
How large is the market capitalisation of Hangzhou Flariant Co Ltd (605566)?
The market capitalisation of Hangzhou Flariant Co Ltd is 3.4B CNY (≈ $505M). 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 Hangzhou Flariant Co Ltd (605566)?
The price-to-sales ratio of Hangzhou Flariant Co Ltd is 3.80 (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 Hangzhou Flariant Co Ltd (605566)?
Earnings per share at Hangzhou Flariant Co Ltd are ¥0.3900 (price ÷ EPS = P/E 64.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hangzhou Flariant Co Ltd (605566)?
The dividend yield of Hangzhou Flariant Co Ltd is 0.4% (payout 25.6%). 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 Hangzhou Flariant Co Ltd (605566)?
The net margin of Hangzhou Flariant Co Ltd is 5.8% (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 Hangzhou Flariant Co Ltd (605566)?
The return on equity (ROE) of Hangzhou Flariant Co Ltd is 2.1% (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 Hangzhou Flariant Co Ltd (605566)?
On an EBIT basis the return on assets of Hangzhou Flariant Co Ltd is 2.7% (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 Hangzhou Flariant Co Ltd (605566)?
The operating margin of Hangzhou Flariant Co Ltd is 9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hangzhou Flariant Co Ltd (605566)?
Revenue at Hangzhou Flariant Co Ltd is growing +13.7% versus a year earlier (3y avg −9.0%). 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 Hangzhou Flariant Co Ltd (605566)?
Earnings per share at Hangzhou Flariant Co Ltd are growing −26.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Hangzhou Flariant Co Ltd (605566) hold?
Hangzhou Flariant Co Ltd holds more cash than debt, 1.0B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Hangzhou Flariant Co Ltd in the live analysis
One click puts Hangzhou Flariant 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 7, 2026