Yunnan Tin Co Ltd (000960) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Yunnan Tin Co Ltd stock ¥19.04, price ¥24.55, that is 22.4% below the price, quality 58 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 1, 2026.
How to read this chart
60‑month range ¥10.54 – ¥48.46 · fair‑value band ¥10.58 – ¥24.75 · the ¥24.55 price screens above the ¥19.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 1, 2026.
Follow Yunnan Tin Co in your weekly email
Every Wednesday you see whether Yunnan Tin 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.
Yunnan Tin Company Limited, together with its subsidiaries, engages in the exploration, mining, beneficiation, and smelting of metal ores, such as tin, indium, zinc, copper, and other non-ferrous metals in China and internationally.
Show moreShow less
The company offers high-purity tin, tin ingots, and solder ingots; high-purity indium ingots; cathode copper; zinc ingots and zinc alloys for die casting; and precious metal products, including silver and gold.
It also provides lead-free tin solders, tin anodes, solder bars and wires, tin-based spherical solder powders, tin alloys, solder pastes, BGA solders, preformed solder media, tin granules, tin bars, and tin-plated sheets; organic and inorganic tin chemicals; and silver ingots.
The company sells its products under the YT brand. In addition, it is involved in commerce; investment and trade; metal smelting; nonferrous metal mining; and finance lease activities. Yunnan Tin Company Limited was founded in 1883 and is based in Kunming, China.
Stock analysis
Yunnan Tin Co Ltd (000960) currently trades at ¥24.55, while our model-based Fair Value estimate is ¥19.04, 22% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥20.31 per share, and 5 of the 26 models we run sit above the ¥24.55 price.
Bear case: the Dividend Discount group reads lowest at ¥5.69, and 21 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥10.58 (bear) to ¥24.75 (bull), the price of ¥24.55 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 58/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Yunnan Tin Co Ltd reported revenue of 43.5B CNY in FY2025 versus 53.8B CNY in FY2021, a compound −5.2%/yr. Reported net income was 2.0B CNY in FY2025, compounding −8.6%/yr from FY2021.
Key figures
Market cap 40.4B CNY (≈ $6.1B) Mid · P/E ratio 17.0 · P/S ratio 0.75 · EPS (TTM) ¥1.44 · Dividend yield 1.5% · Net margin 4.5% · Return on equity 11.1% · Return on assets (EBIT) 6.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).
What moves the price
The share trades about 49% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −9% fair-value upside, at −22%, 000960 screens richer than that median.
Fair Value models
Bear¥10.58Fair Value ¥19.04Bull¥24.75
Price ¥24.55 · Downside -22.4%
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 (¥0.9173 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.
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 growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+3.7%
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.
−5.7%
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.
−0.6%
Start year 2020 (pandemic). Over 10 years: +3.4% a year
Revenue growth 29 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.
+13.7%
’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.
+19.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+18.4%
Dividend (yield on the price)1.5%
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.base effect: 18.4% / 29.3%
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.2% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than 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).
+37.3%
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.
+5.3%
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 +35.1% a year for the price and +3.6% 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.Other Industrial Metals & Mining · 370 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Top 25%
Fair Value upside−22.4% · Above median
Profitability
Return on equity (12 months)11.1% · Top 25%
Return on assets4.9% · Above median
Net margin (12 months)4.5% · Below median
Operating margin (12 months)9.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)41.0% · Above median
Dividend yield (12 months)1.5% · Below median
Balance sheet
Debt / equity0.11× · Above median
Valuation Multiplesvs Other Industrial Metals & Mining 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). "Yunnan Tin Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000960
Frequently asked questions
Is Yunnan Tin Co Ltd (000960) overvalued or undervalued?
As of Nov 1, 2026, our model estimates a fair value of ¥19.04 versus a price of ¥24.55, about 22% lower (overvalued).
What is the fair value of 000960?
Our model-based fair value for Yunnan Tin Co Ltd is ¥19.04 (as of Nov 1, 2026), built from audited fundamentals. The current price: ¥24.55.
What is the quality score of 000960?
Yunnan Tin Co Ltd has a Quality Score of 58/100. 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 Yunnan Tin Co Ltd (000960)?
Our model-based price target is the fair value of ¥19.04 (as of Nov 1, 2026) from 26 valuation models. Cautious scenario ¥10.58, optimistic scenario ¥24.75. It is a calculation from audited fundamentals, not an analyst target.
What is the Yunnan Tin Co Ltd stock forecast for 2026?
Our models put fair value at ¥19.04, about 22% lower versus a price of ¥24.55 (overvalued). Cautious scenario ¥10.58, optimistic scenario ¥24.75. The calculation is refreshed regularly with new filings.
What is the revenue of Yunnan Tin Co Ltd (000960)?
Yunnan Tin Co Ltd reported trailing-twelve-month revenue of about 54.0B CNY (latest available figure, as of Nov 1, 2026).
Does Yunnan Tin Co Ltd pay a dividend?
Yunnan Tin Co Ltd currently shows a dividend yield of 1.47% relative to its recent price (as of Nov 1, 2026).
What growth is priced into Yunnan Tin Co Ltd (000960)?
For today's price to be fair in a discounted-cash-flow model, Yunnan Tin Co Ltd would have to grow free cash flow by +37.3 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.6 % per year. As of Nov 1, 2026.
What discount rate (WACC) does the fair value of 000960 use?
Our models discount Yunnan Tin Co Ltd at 11.2 %: a base by market capitalisation (mid), damped by beta 1.29, 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 Yunnan Tin Co Ltd that is +37.3 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has Yunnan Tin Co Ltd (000960) delivered so far?
Over the past 5 years revenue at Yunnan Tin Co Ltd grew -0.6 % a year. The price currently implies +37.3 % 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 Yunnan Tin Co Ltd (000960) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Yunnan Tin Co Ltd (+37.3 % 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 Yunnan Tin Co Ltd (000960)?
The free-cash-flow yield on the price is 1.65 %: that much free cash flow Yunnan Tin Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yunnan Tin Co Ltd (000960)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yunnan Tin Co Ltd it is ¥19.04 per share (as of Nov 1, 2026), against a price of ¥24.55. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Yunnan Tin Co Ltd stock overvalued or undervalued in 2026?
As of Nov 1, 2026, 000960 trades above its calculated fair value: price ¥24.55, fair value ¥19.04, a gap of about −22% (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 000960?
No. The price is what the market pays today (¥24.55); the fair value is what the company's own numbers justify (¥19.04). For Yunnan Tin Co Ltd the two are ¥5.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Yunnan Tin Co Ltd worth?
The market values Yunnan Tin Co Ltd at about 40.4B CNY (market capitalisation, as of Nov 1, 2026). Per share that is ¥24.55; our models calculate a fair value of ¥19.04 per share.
What do the bullish and bearish scenarios say about 000960?
Our models span a range for Yunnan Tin Co Ltd: cautious scenario ¥10.58, base ¥19.04, optimistic ¥24.75 per share (as of Nov 1, 2026, price ¥24.55). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000960?
Yunnan Tin Co Ltd trades at a price-to-earnings ratio of 17.0 (as of Nov 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥19.04 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 17.2 (reported for FY2025: 20.6). Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 18.7. Other multiples: P/B 1.9, P/S 0.7, EV/EBITDA 7.5.
How solid is the balance sheet of Yunnan Tin Co Ltd (000960)?
Balance-sheet figures for Yunnan Tin Co Ltd (as of Nov 1, 2026): return on equity 11.1%, debt of 0.11 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is 000960 from its 52-week high?
Yunnan Tin Co Ltd trades at ¥24.55, about 49% below its 52-week high of ¥48.46 and 12% above the low of ¥21.94 (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of ¥19.04 is for.
Which stocks are comparable to Yunnan Tin Co Ltd?
From the same area (Basic Materials) we also value BHP Group, Saudi Arabian Mining Company, CMOC Group, Hindustan Zinc 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 Yunnan Tin Co Ltd stock attractive at the current price?
The data as of Nov 1, 2026: price ¥24.55, calculated fair value ¥19.04 (−22%), Quality Score 58/100, 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 000960 calculated?
We run Yunnan Tin Co Ltd through 26 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 ¥19.04, 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 15.5% above its aggregate fair value. Yunnan Tin 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 Yunnan Tin Co Ltd (000960)?
The closing price on Nov 5, 2026 was ¥24.55. Our model-based fair value is ¥19.04, about 22% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yunnan Tin Co Ltd right now?
Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥10.58 to ¥24.75) leaves room in how you read the outcome.
Key figures of Yunnan Tin Co Ltd
How large is the market capitalisation of Yunnan Tin Co Ltd (000960)?
The market capitalisation of Yunnan Tin Co Ltd is 40.4B CNY (≈ $6.1B). 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 Yunnan Tin Co Ltd (000960)?
The price-to-sales ratio of Yunnan Tin Co Ltd is 0.75 (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 Yunnan Tin Co Ltd (000960)?
Earnings per share at Yunnan Tin Co Ltd are ¥1.44 (price ÷ EPS = P/E 17.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yunnan Tin Co Ltd (000960)?
The dividend yield of Yunnan Tin Co Ltd is 1.5% (payout 20.9%, on adjusted earnings, reported 25.0%). 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 Yunnan Tin Co Ltd (000960)?
The net margin of Yunnan Tin Co Ltd is 4.5% (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 Yunnan Tin Co Ltd (000960)?
The return on equity (ROE) of Yunnan Tin Co Ltd is 11.1% (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 Yunnan Tin Co Ltd (000960)?
On an EBIT basis the return on assets of Yunnan Tin Co Ltd is 6.6% (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 Yunnan Tin Co Ltd (000960)?
The operating margin of Yunnan Tin Co Ltd is 9.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yunnan Tin Co Ltd (000960)?
Revenue at Yunnan Tin Co Ltd is growing +41.0% versus a year earlier (3y avg −5.7%). 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 Yunnan Tin Co Ltd (000960)?
Earnings per share at Yunnan Tin Co Ltd are growing +14.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Yunnan Tin Co Ltd (000960) carry?
The net debt of Yunnan Tin Co Ltd is 4.3B CNY (fiscal year 2025, ≈ 6.5 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 Yunnan Tin Co Ltd in the live analysis
One click puts Yunnan Tin 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 1, 2026