An Hui Wenergy Co Ltd (000543) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of An Hui Wenergy Co Ltd stock ¥6.78, price ¥7.41, that is 8.5% below the price, quality 48 out of 100. Rating: fairly valued. Calculated from audited financials with 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 2, 2026.
How to read this chart
60‑month range ¥3.03 – ¥9.35 · fair‑value band ¥3.55 – ¥12.05 · the ¥7.41 price screens above the ¥6.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 2, 2026.
Follow An Hui Wenergy Co in your weekly email
Every Wednesday you see whether An Hui Wenergy 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.
An Hui Wenergy Company Limited engages in the investment and operation of power, energy conservation, and related projects in China.
Show moreShow less
The company supplies heat; sells fly ash and ancillary products; trades in and sells coal; and operates loading and unloading shipping business, as well as waste disposal business and franchise project construction service.
It also develops clean energy, such as wind power, hydropower, and nuclear power, as well as photovoltaic projects. The company was founded in 1993 and is headquartered in Hefei, China. An Hui Wenergy Company Limited is a subsidiary of Anhui Province Energy Group Company Limited.
Stock analysis
An Hui Wenergy Co Ltd (000543) currently trades at ¥7.41, while our model-based Fair Value estimate is ¥6.78, so the stock looks roughly fairly valued today (gap 9.3%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥16.85 per share, and 21 of the 26 models we run sit above the ¥7.41 price.
Bear case: the Asset-Based group reads lowest at ¥3.98, and 5 of the 26 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥3.55 (bear) to ¥12.05 (bull), the price of ¥7.41 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 48/100 (below-average quality), in the Utilities sector.
Mixed Growth: Spin-off in 2006: revenue and profit before it include the divested business. Growth is measured afresh from 2006.
An Hui Wenergy Co Ltd reported revenue of 27.3B CNY in FY2025 versus 21.0B CNY in FY2021, a compound +6.7%/yr. Reported net income was 2.1B CNY in FY2025.
Key figures
Market cap 16.8B CNY (≈ $2.5B) Mid · P/E ratio 12.4 · P/S ratio 1.08 · EPS (TTM) ¥0.6000 · Dividend yield 5.1% · Net margin 5.4% · Return on equity 6.4% · Return on assets (EBIT) 1.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −38% fair-value upside, at −8%, 000543 screens cheaper than that median.
Fair Value models
Bear¥3.55Fair Value ¥6.78Bull¥12.05
Price ¥7.41 · Downside -8.5%
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 (¥0.1889 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¥7.15¥8.47¥11.5076
FCF DCF¥4.35¥13.23¥28.6872
EPV¥2.67¥4.18¥5.5071
All 26 models by family
DCF Models
FCF DCF¥4.35¥13.23¥28.6872
Owner Earnings¥4.45¥13.43¥29.0369
5Y Revenue Exit¥3.75¥11.69¥22.5266
5Y EBITDA Exit¥5.54¥15.40¥27.8470
5Y P/E Exit¥5.01¥14.30¥24.9966
10Y Revenue Exit¥3.52¥11.13¥22.9160
10Y EBITDA Exit¥5.04¥13.85¥27.3763
10Y P/E Exit¥4.69¥13.04¥24.9859
Earnings-Based
Graham-Dodd¥6.45¥30.57¥42.0564
Lynch FV¥8.12¥11.60¥15.0961
PEG = 1.0¥8.12¥11.60¥15.0957
EPV¥2.67¥4.18¥5.5071
Dividend Discount
Gordon GGM¥4.12¥8.48¥13.3166
DDM Multi-Stage¥4.12¥7.19¥8.9267
Multiples
P/E Multiple¥12.80¥17.07¥21.3363
P/S Multiple¥12.09¥16.12¥20.1557
P/B Multiple¥8.02¥10.69¥13.3655
EV/EBIT¥4.78¥8.93¥13.0862
EV/EBITDA¥5.97¥10.52¥15.0764
EV/Revenue¥2.40¥6.71¥11.0349
Asset-Based
NCAV (Graham)¥2.97¥3.98¥5.9453
Growth DCF
Growth DCF¥4.24¥12.33¥25.9471
Rev-Margin DCF¥3.75¥11.47¥21.5167
Economic Profit
Residual Income¥7.15¥8.47¥11.5076
ROIC Compounder¥2.67¥4.18¥5.5070
Growth Earnings
Growth-Adj P/E¥11.80¥16.85¥21.9167
The fair value above starts from this blend and is adjusted for a year distorted by one-off effects.
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 2006: revenue and profit before it include the divested business. Growth is measured afresh from 2006.
Revenue growth 1 year
−9.3%
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.
+2.0%
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.
+10.3%
Start year 2020 (pandemic). Over 10 years: +9.2% a year
Revenue growth 19 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.
+14.1%
’14
’15
’16
’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.
+26.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+20.9%
Dividend (yield on the price)5.1%
Per share before 2006divided by the spin-off factor 1.33
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.17.7% vs 6.2%, picking up
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.9% → 14%
2025 sits 51% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than 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).
+8.5%
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.
+0.8%
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 +6.7% a year for the price and −0.9% for the forecasts.
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 Electric · 156 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score48 · Above median
Fair Value upside−8.5% · Above median
Profitability
Return on equity (12 months)6.4% · Below median
Return on assets4.6% · Above median
Net margin (12 months)8.1% · Below median
Operating margin (12 months)11.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)−26.0% · Bottom 25%
Dividend yield (12 months)5.1% · Top 25%
Balance sheet
Debt / equity1.49× · Highest 25%
Valuation Multiplesvs Utilities - Regulated Electric median · lower = cheaper
P/E (12 months)12.4× · Cheaper than median
P/B0.97× · Cheaper than median
P/S (12 months)1.08× · Cheaper than median
Price / free cash flow (fiscal year)11.7× · Cheaper 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). "An Hui Wenergy Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000543
Frequently asked questions
Is An Hui Wenergy Co Ltd (000543) overvalued or undervalued?
As of Nov 2, 2026, our model estimates a fair value of ¥6.78 versus a price of ¥7.41, about 8% lower (fairly valued).
What is the fair value of 000543?
Our model-based fair value for An Hui Wenergy Co Ltd is ¥6.78 (as of Nov 2, 2026), built from audited fundamentals. The current price: ¥7.41.
What is the quality score of 000543?
An Hui Wenergy Co Ltd has a Quality Score of 48/100. 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 An Hui Wenergy Co Ltd (000543)?
Our model-based price target is the fair value of ¥6.78 (as of Nov 2, 2026) from 26 valuation models. Cautious scenario ¥3.55, optimistic scenario ¥12.05. It is a calculation from audited fundamentals, not an analyst target.
What is the An Hui Wenergy Co Ltd stock forecast for 2026?
Our models put fair value at ¥6.78, about 8% lower versus a price of ¥7.41 (fairly valued). Cautious scenario ¥3.55, optimistic scenario ¥12.05. The calculation is refreshed regularly with new filings.
What is the revenue of An Hui Wenergy Co Ltd (000543)?
An Hui Wenergy Co Ltd reported trailing-twelve-month revenue of about 23.2B CNY (latest available figure, as of Nov 2, 2026).
Does An Hui Wenergy Co Ltd pay a dividend?
An Hui Wenergy Co Ltd currently shows a dividend yield of 5.11% relative to its recent price (as of Nov 2, 2026).
How much is the dividend of An Hui Wenergy Co Ltd (000543) and when is the ex-dividend date?
An Hui Wenergy Co Ltd pays a dividend of ¥0.379 per share a year, a dividend yield of 5.1%. The last ex-dividend date was Jul 16, 2026. The payout ratio is 63.2% of earnings. Free cash flow covers the dividend 2.49 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into An Hui Wenergy Co Ltd (000543)?
For today's price to be fair in a discounted-cash-flow model, An Hui Wenergy Co Ltd would have to grow free cash flow by +8.5 % 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 +10.3 % per year. As of Nov 2, 2026.
What discount rate (WACC) does the fair value of 000543 use?
Our models discount An Hui Wenergy Co Ltd at 9.1 %: a base by market capitalisation (mid), damped by beta 0.40, 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 An Hui Wenergy Co Ltd that is +8.5 % 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 An Hui Wenergy Co Ltd (000543) delivered so far?
Over the past 5 years revenue at An Hui Wenergy Co Ltd grew +10.3 % a year. The price currently implies free-cash-flow growth of +8.5 % 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 An Hui Wenergy Co Ltd (000543) growing?
The median revenue growth in the sector is +4.5 % a year. That is the yardstick for the growth priced into An Hui Wenergy Co Ltd (+8.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of An Hui Wenergy Co Ltd (000543)?
The free-cash-flow yield on the price is 12.76 %: that much free cash flow An Hui Wenergy 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 An Hui Wenergy Co Ltd (000543)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For An Hui Wenergy Co Ltd it is ¥6.78 per share (as of Nov 2, 2026), against a price of ¥7.41. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is An Hui Wenergy Co Ltd stock overvalued or undervalued in 2026?
As of Nov 2, 2026, 000543 trades above its calculated fair value: price ¥7.41, fair value ¥6.78, a gap of about −8% (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 000543?
No. The price is what the market pays today (¥7.41); the fair value is what the company's own numbers justify (¥6.78). For An Hui Wenergy Co Ltd the two are ¥0.6285 per share apart. That gap is exactly why we show both numbers side by side.
How much is An Hui Wenergy Co Ltd worth?
The market values An Hui Wenergy Co Ltd at about 16.8B CNY (market capitalisation, as of Nov 2, 2026). Per share that is ¥7.41; our models calculate a fair value of ¥6.78 per share.
What do the bullish and bearish scenarios say about 000543?
Our models span a range for An Hui Wenergy Co Ltd: cautious scenario ¥3.55, base ¥6.78, optimistic ¥12.05 per share (as of Nov 2, 2026, price ¥7.41). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000543?
An Hui Wenergy Co Ltd trades at a price-to-earnings ratio of 12.4 (as of Nov 2, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥6.78 is built from several models across several years. Other multiples: P/B 1.0, P/S 1.1, EV/EBITDA 12.2.
How solid is the balance sheet of An Hui Wenergy Co Ltd (000543)?
Balance-sheet figures for An Hui Wenergy Co Ltd (as of Nov 2, 2026): return on equity 6.4%, debt of 1.49 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 000543 from its 52-week high?
An Hui Wenergy Co Ltd trades at ¥7.41, about 21% below its 52-week high of ¥9.35 and 7% above the low of ¥6.95 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥6.78 is for.
Which stocks are comparable to An Hui Wenergy Co Ltd?
From the same area (Utilities) we also value NextEra Energy, Inc, The Southern Company, Duke Energy Corporation, American Electric Power Company, 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 An Hui Wenergy Co Ltd stock attractive at the current price?
The data as of Nov 2, 2026: price ¥7.41, calculated fair value ¥6.78 (−8%), Quality Score 48/100, from 26 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 000543 calculated?
We run An Hui Wenergy Co Ltd through 26 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 ¥6.78 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. An Hui Wenergy 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 An Hui Wenergy Co Ltd (000543)?
The closing price on Nov 6, 2026 was ¥7.41. Our model-based fair value is ¥6.78, about 8% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with An Hui Wenergy Co Ltd right now?
The model range is unusually wide (¥3.55 to ¥12.05). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Where does the earnings growth of An Hui Wenergy Co Ltd (000543) come from?
Earnings per share at An Hui Wenergy Co Ltd grew −0.4 % a year from 2013 to 2024. Broken into its drivers: revenue per share +6.4 %, EBIT margin −10.4 %, tax rate +2.5 %, residual (interest, one-offs) +1.8 %. 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 An Hui Wenergy Co Ltd
How large is the market capitalisation of An Hui Wenergy Co Ltd (000543)?
The market capitalisation of An Hui Wenergy Co Ltd is 16.8B CNY (≈ $2.5B). 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 An Hui Wenergy Co Ltd (000543)?
The price-to-sales ratio of An Hui Wenergy Co Ltd is 1.08 (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 An Hui Wenergy Co Ltd (000543)?
Earnings per share at An Hui Wenergy Co Ltd are ¥0.6000 (price ÷ EPS = P/E 12.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of An Hui Wenergy Co Ltd (000543)?
The dividend yield of An Hui Wenergy Co Ltd is 5.1% (payout 63.2%). 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 An Hui Wenergy Co Ltd (000543)?
The net margin of An Hui Wenergy Co Ltd is 5.4% (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 An Hui Wenergy Co Ltd (000543)?
The return on equity (ROE) of An Hui Wenergy Co Ltd is 6.4% (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 An Hui Wenergy Co Ltd (000543)?
On an EBIT basis the return on assets of An Hui Wenergy Co Ltd is 1.6% (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 An Hui Wenergy Co Ltd (000543)?
The operating margin of An Hui Wenergy Co Ltd is 11.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at An Hui Wenergy Co Ltd (000543)?
Revenue at An Hui Wenergy Co Ltd is growing −26.0% versus a year earlier (3y avg +2.0%). 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 An Hui Wenergy Co Ltd (000543)?
Earnings per share at An Hui Wenergy Co Ltd are growing −66.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does An Hui Wenergy Co Ltd (000543) carry?
The net debt of An Hui Wenergy Co Ltd is 26.0B CNY (fiscal year 2025, ≈ 12.1 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 An Hui Wenergy Co Ltd in the live analysis
One click puts An Hui Wenergy 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 2, 2026