Jiangxi Wannianqing Cement Co Ltd (000789) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Jiangxi Wannianqing Cement Co Ltd ¥6.61, price ¥4.13, upside +60.0%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Jiangxi Wannianqing Cement Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range ¥3.74 – ¥13.89 · the ¥4.13 price screens below the ¥6.61 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Jiangxi Wannianqing Cement Co in your weekly email
Every Wednesday you see whether Jiangxi Wannianqing Cement 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.
Jiangxi Wannianqing Cement Co., Ltd., together with its subsidiaries, produces and sells cement in China. The company operates through Clinker Cement, Commercial Cement, and Other segments.
Show more
Jiangxi Wannianqing Cement Co., Ltd., together with its subsidiaries, produces and sells cement in China. The company operates through Clinker Cement, Commercial Cement, and Other segments. It offers ordinary Portland cement and composite Portland cement; ready-mixed clinker; ready-mixed concrete; aggregates; silicate cement, clinker, and new wall materials. The company's products are used in the construction of airports, high-rise buildings, bridges, tunnels, and highways; real estate; and civil construction. It is also involved in equipment installation and maintenance; non-metallic mineral mining, processing, and sale; electricity, heat production, and supply; solid and hazardous waste management; cargo transportation; import and export of goods; and domestic trade agency activities. In addition, the company provides quartz crystal devices, cement fiberboards, building materials, cready-mixed mortar, plastic products, building stone, and limestone mineral products; concrete machinery and equipment rental; road freight transport; technical; supply chain management; and energy storage and power generation technology services. Jiangxi Wannianqing Cement Co., Ltd. was founded in 1958 and is headquartered in Nanchang, China.
Stock analysis
Jiangxi Wannianqing Cement Co Ltd (000789) currently trades at ¥4.13, while our model-based Fair Value estimate is ¥6.61, implying the stock looks roughly 37.5% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥11.19 per share, and 14 of the 23 models we run sit above the ¥4.13 price.
Bear case: the Dividend Discount group reads lowest at ¥1.83, and 9 of the 23 models stay below the price. Evidence for this calculation is low.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Jiangxi Wannianqing Cement Co Ltd reported revenue of 4.5B CNY in FY2025 versus 14.2B CNY in FY2021, a compound −24.8%/yr. Reported net income was 29.0M CNY in FY2025, compounding −63.3%/yr from FY2021.
Key figures
Market cap 3.2B CNY (≈ $473M) · P/S ratio 0.78 · EPS (TTM) ¥−0.0300 · Dividend yield 3.6% · Net margin 0.6% · Return on equity −1.1% · Return on assets (EBIT) 4.9% · Operating margin −0.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −47% fair-value upside, at 60%, 000789 screens cheaper than that median.
Fair Value models
Bear ¥6.61Fair Value ¥6.61Bull ¥6.61
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−23.9%
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.
−26.2%
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.
−18.4%
Start year 2020 (pandemic). Over 10 years: −2.1% a year
Revenue growth 31 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.
+8.9%
’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.
−50.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−53.7%
Dividend (yield on the price)3.6%
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.−54% vs −19%, 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.23% → −3%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as 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).
−18.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −19.7% a year for the price.
Compare Jiangxi Wannianqing Cement 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.Building Materials · 260 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+60% · Top 25%
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)−1% · Bottom 25%
Operating margin (TTM)−1% · Below median
Growth and dividend
Revenue growth−24% · Bottom 25%
Dividend yield (TTM)3.6% · Above median
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Building Materials median · lower = cheaper
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). "Jiangxi Wannianqing Cement Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000789
Frequently asked questions
Is Jiangxi Wannianqing Cement Co Ltd (000789) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of ¥6.61 versus a price of ¥4.13, about +60% upside (undervalued).
What is the fair value of 000789?
Our model-based fair value for Jiangxi Wannianqing Cement Co Ltd is ¥6.61 (as of Sep 23, 2026), built from audited fundamentals. The current price: ¥4.13.
What is the quality score of 000789?
Jiangxi Wannianqing Cement Co Ltd has a Quality Score of 54/100. 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
Our model-based price target is the fair value of ¥6.61 (as of Sep 23, 2026) from 23 valuation models. It is a calculation from audited fundamentals, not an analyst target.
What is the Jiangxi Wannianqing Cement Co Ltd stock forecast for 2026?
Our models put fair value at ¥6.61, about +60% upside versus a price of ¥4.13 (undervalued). The calculation is refreshed regularly with new filings.
What is the revenue of Jiangxi Wannianqing Cement Co Ltd (000789)?
Jiangxi Wannianqing Cement Co Ltd reported trailing-twelve-month revenue of about 4.3B CNY (latest available figure, as of Sep 23, 2026).
Does Jiangxi Wannianqing Cement Co Ltd pay a dividend?
Jiangxi Wannianqing Cement Co Ltd currently shows a dividend yield of about 3.63% relative to its recent price (as of Sep 23, 2026).
What growth is priced into Jiangxi Wannianqing Cement Co Ltd (000789)?
For today's price to be fair in a discounted-cash-flow model, Jiangxi Wannianqing Cement Co Ltd would have to grow free cash flow by -18.3 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -18.4 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of 000789 use?
Our models discount Jiangxi Wannianqing Cement Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.49, 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 Jiangxi Wannianqing Cement Co Ltd that is -18.3 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Jiangxi Wannianqing Cement Co Ltd (000789) delivered so far?
Over the past 5 years revenue at Jiangxi Wannianqing Cement Co Ltd grew -18.4 % a year. The price currently implies -18.3 % per year free-cash-flow growth a 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 Jiangxi Wannianqing Cement Co Ltd (000789) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Jiangxi Wannianqing Cement Co Ltd (-18.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jiangxi Wannianqing Cement Co Ltd (000789)?
The free-cash-flow yield on the price is 14.27 %: that much free cash flow Jiangxi Wannianqing Cement Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jiangxi Wannianqing Cement Co Ltd (000789)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jiangxi Wannianqing Cement Co Ltd it is ¥6.61 per share (as of Sep 23, 2026), against a price of ¥4.13. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Jiangxi Wannianqing Cement Co Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 000789 trades below its calculated fair value: price ¥4.13, fair value ¥6.61, a gap of about +60% (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 000789?
No. The price is what the market pays today (¥4.13); the fair value is what the company's own numbers justify (¥6.61). For Jiangxi Wannianqing Cement Co Ltd the two are ¥2.48 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jiangxi Wannianqing Cement Co Ltd worth?
The market values Jiangxi Wannianqing Cement Co Ltd at about 3.2B CNY (market capitalisation, as of Sep 23, 2026). Per share that is ¥4.13; our models calculate a fair value of ¥6.61 per share.
What is the PEG ratio of 000789?
The PEG ratio of Jiangxi Wannianqing Cement Co Ltd is 1.56 (P/E divided by earnings growth, as of Sep 23, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Jiangxi Wannianqing Cement Co Ltd (000789)?
Balance-sheet figures for Jiangxi Wannianqing Cement Co Ltd (as of Sep 23, 2026): return on equity −1.1%, debt of 0.12 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 000789 from its 52-week high?
Jiangxi Wannianqing Cement Co Ltd trades at ¥4.13, about 30% below its 52-week high of ¥5.88 and 10% above the low of ¥3.74 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥6.61 is for.
Which stocks are comparable to Jiangxi Wannianqing Cement Co Ltd?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Vulcan Materials Company, UltraTech Cement Limited, 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 Jiangxi Wannianqing Cement Co Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price ¥4.13, calculated fair value ¥6.61 (+60%), Quality Score 54/100, from 23 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 000789 calculated?
We run Jiangxi Wannianqing Cement Co Ltd through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥6.61, 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 14.1 % above its aggregate fair value. Jiangxi Wannianqing Cement Co Ltd currently trades 60 % 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
The closing price on Sep 22, 2026 was ¥4.13. Our model-based fair value is ¥6.61, about +60% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jiangxi Wannianqing Cement Co Ltd right now?
The price is below even our cautious bear case (¥6.61). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Jiangxi Wannianqing Cement Co Ltd (000789) come from?
Earnings per share at Jiangxi Wannianqing Cement Co Ltd grew −11.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.0 %, EBIT margin −9.5 %, tax rate −5.0 %, residual (interest, one-offs) +0.9 %. 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 Jiangxi Wannianqing Cement Co Ltd
How large is the market capitalisation of Jiangxi Wannianqing Cement Co Ltd (000789)?
The market capitalisation of Jiangxi Wannianqing Cement Co Ltd is 3.2B CNY (≈ $473M). 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
The price-to-sales ratio of Jiangxi Wannianqing Cement Co Ltd is 0.78 (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 Jiangxi Wannianqing Cement Co Ltd (000789)?
Earnings per share at Jiangxi Wannianqing Cement Co Ltd are ¥−0.0300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jiangxi Wannianqing Cement Co Ltd (000789)?
The dividend yield of Jiangxi Wannianqing Cement Co Ltd is 3.6%. 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
The net margin of Jiangxi Wannianqing Cement Co Ltd is 0.6% (fiscal year 2025). 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
The return on equity (ROE) of Jiangxi Wannianqing Cement Co Ltd is −1.1% (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 Jiangxi Wannianqing Cement Co Ltd (000789)?
On an EBIT basis the return on assets of Jiangxi Wannianqing Cement Co Ltd is 4.9% (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 Jiangxi Wannianqing Cement Co Ltd (000789)?
The operating margin of Jiangxi Wannianqing Cement Co Ltd is −0.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jiangxi Wannianqing Cement Co Ltd (000789)?
Revenue at Jiangxi Wannianqing Cement Co Ltd is growing −24.0% versus a year earlier (3y avg −26.2%). 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 Jiangxi Wannianqing Cement Co Ltd (000789)?
Earnings per share at Jiangxi Wannianqing Cement Co Ltd are growing +274% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jiangxi Wannianqing Cement Co Ltd (000789) carry?
The net debt of Jiangxi Wannianqing Cement Co Ltd is 107M CNY (fiscal year 2025, ≈ 0.2 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 Jiangxi Wannianqing Cement Co Ltd in the live analysis
One click puts Jiangxi Wannianqing Cement Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
