EN DE

North Copper Co (000737) Fair Value & Analysis

Basic Materials · CN · Market cap 28.3B CNY

NC North Copper Co 000737 · SHE
Price¥14.64
Fair Value¥8.72
Upside-40.4%
Quality49/100
Watch North Copper Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.3% net margin
Moderate debt · generates free cash flow
0.93% dividend yield
Ranks above peers (9/14)
Narrow moat 40/100
Evidence: High Range ¥6.54 – ¥10.90 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from ¥12.50 to ¥8.72 (−30.2%) since Jun 25, 2026. Share price +13.8% over the past month.

Below-average quality, and screening another 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥10.90). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥20.57 ¥4.01 Fair Value ¥8.72 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range ¥4.01 – ¥20.57 · fair‑value band ¥6.54 – ¥10.90 · the ¥14.64 price screens above the ¥8.72 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

North Copper Co (000737) currently trades at ¥14.64, while our model-based Fair Value estimate is ¥8.72, implying the stock looks roughly 40.4% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, North Copper Co generated revenue of 31.1B CNY at a net margin of 3.3%. Revenue grew 46.9% year over year. It earns a return on equity of 14.7%. Net debt stands at 5.8B CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥6.54 (bear case) to ¥10.90 (bull case); at ¥14.64, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 32% below its 52-week high and 68% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -40%, 000737 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥7.34 ¥15.43 ¥31.58 80
Residual Income ¥3.27 ¥3.84 ¥7.77 76
Rev-Margin DCF ¥9.28 ¥21.65 ¥40.81 74
All 24 models by family
DCF Models
FCF DCF ¥7.89 ¥13.69 ¥31.73 38
Owner Earnings ¥2.56 ¥8.19 ¥20.01 31
5Y Revenue Exit ¥9.28 ¥19.15 ¥39.10 39
5Y EBITDA Exit ¥11.19 ¥23.18 ¥45.82 41
5Y P/E Exit ¥5.55 ¥13.36 ¥23.56 38
10Y Revenue Exit ¥8.42 ¥21.81 ¥34.80 36
10Y EBITDA Exit ¥10.26 ¥25.66 ¥55.39 37
10Y P/E Exit ¥6.22 ¥14.34 ¥28.57 35
Earnings-Based
Graham-Dodd ¥2.82 ¥19.68 ¥27.62 54
Lynch FV ¥6.47 ¥9.25 ¥12.02 50
PEG = 1.0 ¥6.47 ¥9.25 ¥12.02 46
EPV ¥8.41 ¥10.12 ¥11.61 59
Multiples
P/E Multiple ¥6.54 ¥8.72 ¥10.90 63
P/S Multiple ¥5.29 ¥7.06 ¥8.82 58
P/B Multiple ¥5.29 ¥7.06 ¥8.82 55
EV/EBIT ¥13.41 ¥18.49 ¥23.58 53
EV/EBITDA ¥12.45 ¥17.22 ¥21.99 54
EV/Revenue ¥9.04 ¥13.71 ¥18.37 43
Asset-Based
NCAV (Graham) ¥1.78 ¥2.39 ¥3.56 50
Growth DCF
Growth DCF ¥7.34 ¥15.43 ¥31.58 80
Rev-Margin DCF ¥9.28 ¥21.65 ¥40.81 74
Economic Profit
Residual Income ¥3.27 ¥3.84 ¥7.77 76
ROIC Compounder ¥11.26 ¥17.92 ¥24.49 72
Growth Earnings
Growth-Adj P/E ¥8.58 ¥12.25 ¥15.93 68

Widest divergence: Growth DCF (¥15.43) versus Asset-Based (¥2.39). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 31.1B CNY
Revenue growth (YoY) +46.9%
Net margin 3.3%
Return on equity 14.7%
Free cash flow 1.1B CNY FY2025
P/E ratio 27.5
More key figures
Operating margin 11.1%
EPS (TTM) ¥0.5400
Dividend yield 0.9%
EPS growth (YoY) +65.6%
Net debt 5.8B CNY FY2025

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 50 · Market factors (momentum, volatility) 46

Profitability 48
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 27
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 57
Distance to the 52-week high (market factor)
Net Issuance 32
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

North Copper Co., Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, rolling, and sale of copper metal products in China. The company offers cathode copper, copper alloy strips, and rolled copper foil, as well as gold and silver ingots, industrial sulfuric acid, sponge palladium, and other rare and precious metals.

Full company description

North Copper Co., Ltd., together with its subsidiaries, engages in the mining, beneficiation, smelting, rolling, and sale of copper metal products in China. The company offers cathode copper, copper alloy strips, and rolled copper foil, as well as gold and silver ingots, industrial sulfuric acid, sponge palladium, and other rare and precious metals. It is also involved in the recovery of platinum, palladium, selenium, and bismuth; non-ferrous metal mining, smelting, and sale; production and sale of copper foil, copper-clad laminate, and copper ore from slag beneficiation; environmental monitoring; analysis and testing of metallic materials; and mining machinery manufacturing. The company was formerly known as North Copper (Shanxi) Co., Ltd. and changed its name to North Copper Co., Ltd. in September 2022. North Copper Co., Ltd. was founded in 1996 and is based in Yuncheng, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

North Copper Co reported revenue of ¥27.9B in FY2025 versus ¥10.0B in FY2021, a compound +29.4%/yr. Reported net income was ¥791M in FY2025, compounding −1.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
27.9B CNY
Latest YoY
+15.8%
Avg. growth/yr (3Y)
+37.8%
Avg. growth/yr (5Y)
+26.8%
Avg. growth/yr (31Y)
+15.0%
Revenue +29.4%/yr
FY21 ¥10.0B
FY22 ¥10.7B
FY23 ¥9.4B
FY24 ¥24.1B
FY25 ¥27.9B
Net income −1.4%/yr
FY21 ¥837M
FY22 ¥555M
FY23 ¥621M
FY24 ¥613M
FY25 ¥791M

000737 screens 40% overvalued. Compare with Southern Copper Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "North Copper Co Fair Value". https://www.fairvalue-calculator.com/stock/000737

Peer Group

Copper · 58 stocks

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.

Quality Score 49 · Above median
Fair Value upside −40% · Above median
Return on equity (TTM) 15% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 47% · Above median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.65× · Higher than 75% of peers

Valuation Multiples vs Copper median · lower = cheaper

P/E (TTM) 27.5× · Pricier than median
P/B 4.16× · Pricier than 75% of peers
P/S (TTM) 0.91× · Cheaper than median
P/FCF 3.8× · Cheaper than median
EV/EBITDA 9.8× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 59 · sector 22
HEALTH 67 · sector 93
DIVIDEND 19 · sector 20

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Copper stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Southern Copper Corporation SCCO $175.66 $86.74 -51%
Freeport-McMoRan Inc FCX $61.52 $22.81 -63%
Lundin Mining Corporation LUN C$34.86 C$18.67 -46%
Jiangxi Copper Company 600362 ¥39.03 ¥35.19 -10%
Tongling Nonferrous Metals Group 000630 ¥5.79 ¥3.06 -47%
Hudbay Minerals Inc HBM C$28.58 C$21.79 -24%
Zhejiang Hailiang Co 002203 ¥16.66 ¥7.00 -58%
Capstone Copper Corp CSC A$13.06 A$7.28 -44%
Yunnan Copper Co 000878 ¥14.32 ¥9.12 -36%
China Nonferrous Mining Corporation 1258 HK$14.75 HK$1.76 -88%

Compare North Copper Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is North Copper Co (000737) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥8.72 versus a price of ¥14.64, about −40% (overvalued).
What is the fair value of 000737?
Our model-based fair value for North Copper Co is ¥8.72 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥14.64.
What is the quality score of 000737?
North Copper Co has a Quality Score of 49/100. 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 revenue of North Copper Co (000737)?
North Copper Co reported trailing-twelve-month revenue of about 31.1B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 000737?
The net profit margin of North Copper Co is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does North Copper Co pay a dividend?
North Copper Co currently shows a dividend yield of about 0.93% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track North Copper Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.