EN DE

Yunnan Copper Co (000878) Fair Value & Analysis

Basic Materials · CN · Market cap 43.8B CNY

YC Yunnan Copper Co 000878 · SHE
Price¥17.22
Fair Value¥9.12
Upside-47.0%
Quality42/100
Watch Yunnan Copper Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.7% net margin
Moderate debt · negative free cash flow
1.26% dividend yield
Trails peers (4/13)
Narrow moat 26/100
Evidence: Medium Range ¥6.84 – ¥11.40 Share as image

Fair value as of: Jul 21, 2026

From 17 valuation models · updated 20 days ago

Share price +11.6% over the past month.

Below-average quality, and screening another 47% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥11.40). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥29.08 ¥8.92 Fair Value ¥9.12 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 ¥8.92 – ¥29.08 · fair‑value band ¥6.84 – ¥11.40 · the ¥17.22 price screens above the ¥9.12 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

Yunnan Copper Co (000878) currently trades at ¥17.22, while our model-based Fair Value estimate is ¥9.12, implying the stock looks roughly 47.0% overvalued today. The Quality Score stands at 42/100 (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: medium).

Over the trailing twelve months, Yunnan Copper Co generated revenue of 197B CNY at a net margin of 0.7%. Revenue grew 49.6% year over year. It earns a return on equity of 9.0%. Net debt stands at 24.7B CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥6.84 (bear case) to ¥11.40 (bull case); at ¥17.22, 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 41% below its 52-week high and 50% 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 -47%, 000878 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
Residual Income ¥5.35 ¥5.79 ¥7.16 76
ROIC Compounder ¥2.44 ¥3.71 ¥4.82 72
Gordon GGM ¥1.82 ¥3.79 ¥6.01 70
All 17 models by family
DCF Models
Owner Earnings ¥0.2100 ¥5.44 ¥15.24 31
Earnings-Based
Graham-Dodd ¥3.65 ¥20.17 ¥27.99 54
Lynch FV ¥5.62 ¥8.03 ¥10.44 50
PEG = 1.0 ¥5.62 ¥8.03 ¥10.44 46
EPV ¥2.44 ¥3.71 ¥4.82 59
Dividend Discount
Gordon GGM ¥1.82 ¥3.79 ¥6.01 70
DDM Multi-Stage ¥1.82 ¥3.19 ¥3.97 61
Multiples
P/E Multiple ¥6.84 ¥9.12 ¥11.40 63
P/S Multiple ¥6.84 ¥9.12 ¥11.40 58
P/B Multiple ¥6.84 ¥9.12 ¥11.40 55
EV/EBIT ¥4.58 ¥7.83 ¥11.08 53
EV/EBITDA ¥6.95 ¥10.98 ¥15.02 54
EV/Revenue ¥3.28 ¥6.90 ¥10.52 43
Asset-Based
NCAV (Graham) ¥3.17 ¥4.24 ¥6.33 50
Economic Profit
Residual Income ¥5.35 ¥5.79 ¥7.16 76
ROIC Compounder ¥2.44 ¥3.71 ¥4.82 72
Growth Earnings
Growth-Adj P/E ¥7.37 ¥10.53 ¥13.68 68

Widest divergence: Growth Earnings (¥10.53) versus Dividend Discount (¥3.19). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 197B CNY
Revenue growth (YoY) +49.6%
Net margin 0.7%
Return on equity 9.0%
Free cash flow −5.7B CNY FY2025
P/E ratio 30.6
More key figures
Operating margin 3.3%
EPS (TTM) ¥0.5900
Dividend yield 1.3%
EPS growth (YoY) +3.8%
Net debt 24.7B CNY FY2025

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

Quality Score breakdown

Overall quality 42/100

Of which business quality 41 · Market factors (momentum, volatility) 45

Profitability 40
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 82
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

Yunnan Copper Co.,Ltd engages in the copper exploration, mining, and smelting activities in China. It is also involved in extraction and processing of sulfur chemical, rare and precious metals. The company explores for gold, silver, lead, zinc, and other related mineral resources.

Full company description

Yunnan Copper Co.,Ltd engages in the copper exploration, mining, and smelting activities in China. It is also involved in extraction and processing of sulfur chemical, rare and precious metals. The company explores for gold, silver, lead, zinc, and other related mineral resources. It offers cathode copper, gold, silver, industrial sulfuric acid, and rare and dispersed metals such as molybdenum, platinum, palladium, selenium, and tellurium under the Tiefeng brand. In addition, it engages mining copper and other associated and related precious metal; import and export of goods and technologies, mineral products, and metal products. Further, the company is involved in selling of coal, coke, rubber products, chemical raw materials and products, plastic products and fuel oil; house rental, machinery, and equipment rental. Yunnan Copper Co.,Ltd was founded in 1958 and is headquartered in Kunming, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Yunnan Copper Co reported revenue of ¥180B in FY2025 versus ¥127B in FY2021, a compound +9.0%/yr. Reported net income was ¥1.3B in FY2025, compounding +19.0%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
180B CNY
Latest YoY
+0.9%
Avg. growth/yr (3Y)
+10.0%
Avg. growth/yr (5Y)
+15.3%
Avg. growth/yr (30Y)
+16.8%
Revenue +9.0%/yr
FY21 ¥127B
FY22 ¥135B
FY23 ¥147B
FY24 ¥178B
FY25 ¥180B
Net income +19.0%/yr
FY21 ¥649M
FY22 ¥1.8B
FY23 ¥1.6B
FY24 ¥1.3B
FY25 ¥1.3B

000878 screens 47% 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). "Yunnan Copper Co Fair Value". https://www.fairvalue-calculator.com/stock/000878

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 42 · Below median
Fair Value upside −47% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 3% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 50% · Above median
Dividend yield (TTM) 1.3% · Above median
Debt / equity 1.09× · Higher than 75% of peers

Valuation Multiples vs Copper median · lower = cheaper

P/E (TTM) 30.6× · Pricier than median
P/B 2.85× · Pricier than median
P/S (TTM) 0.22× · Cheaper than 75% of peers
EV/EBITDA 12.1× · 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 36 · sector 22
HEALTH 46 · sector 93
DIVIDEND 25 · 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%
China Nonferrous Mining Corporation 1258 HK$14.75 HK$1.76 -88%
Hindustan Copper Limited HINDCOPPER ₹486.15 ₹158.42 -67%

Compare Yunnan 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 Yunnan Copper Co (000878) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥9.12 versus a price of ¥17.22, about −47% (overvalued).
What is the fair value of 000878?
Our model-based fair value for Yunnan Copper Co is ¥9.12 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥17.22.
What is the quality score of 000878?
Yunnan Copper Co has a Quality Score of 42/100. 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 Yunnan Copper Co (000878)?
Yunnan Copper Co reported trailing-twelve-month revenue of about 197B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 000878?
The net profit margin of Yunnan Copper Co is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.
Does Yunnan Copper Co pay a dividend?
Yunnan Copper Co currently shows a dividend yield of about 1.26% 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 Yunnan 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.