EN DE

Norsyn Crop Technology Co (001231) Fair Value & Analysis

Basic Materials · CN · Market cap 2.0B CNY

NC Norsyn Crop Technology Co 001231 · SHE
Price¥20.27
Fair Value¥11.33
Upside-44.1%
Quality53/100
Watch Norsyn Crop Technology Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.8% net margin
Low debt · generates free cash flow
0.74% dividend yield
Trails peers (5/14)
Narrow moat 42/100
Evidence: High Range ¥8.23 – ¥14.17 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 ¥12.04 to ¥11.33 (−5.9%) since Jun 25, 2026. Share price +8.2% over the past month.

A solid business, but screening 44% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥14.17). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥32.13 ¥11.21 Fair Value ¥11.33 Aug 2022 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

48‑month range ¥11.21 – ¥32.13 · fair‑value band ¥8.23 – ¥14.17 · the ¥20.27 price screens above the ¥11.33 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

Norsyn Crop Technology Co (001231) currently trades at ¥20.27, while our model-based Fair Value estimate is ¥11.33, implying the stock looks roughly 44.1% overvalued today. The Quality Score stands at 53/100 (solid 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, Norsyn Crop Technology Co generated revenue of 772M CNY at a net margin of 8.8%. Revenue grew 1.2% year over year. It earns a return on equity of 6.3%. The balance sheet holds a net cash position of 234M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥8.23 (bear case) to ¥14.17 (bull case); at ¥20.27, 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 33% 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 -13% fair-value upside, at -44%, 001231 screens richer 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 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
Highest evidence
Growth DCF ¥4.91 ¥7.21 ¥10.85 80
Residual Income ¥7.92 ¥8.23 ¥8.48 76
Rev-Margin DCF ¥7.04 ¥11.60 ¥17.37 74
All 24 models by family
DCF Models
FCF DCF ¥4.93 ¥7.44 ¥11.53 38
Owner Earnings ¥4.89 ¥7.35 ¥11.39 31
5Y Revenue Exit ¥7.04 ¥11.77 ¥18.22 39
5Y EBITDA Exit ¥7.55 ¥12.79 ¥19.36 41
5Y P/E Exit ¥7.79 ¥13.28 ¥19.52 38
10Y Revenue Exit ¥6.04 ¥10.20 ¥16.61 36
10Y EBITDA Exit ¥6.58 ¥10.93 ¥17.53 37
10Y P/E Exit ¥6.74 ¥11.27 ¥17.66 35
Earnings-Based
Graham-Dodd ¥4.53 ¥19.86 ¥27.17 54
Lynch FV ¥5.12 ¥7.32 ¥9.52 50
PEG = 1.0 ¥5.12 ¥7.32 ¥9.52 46
EPV ¥7.26 ¥8.17 ¥8.96 59
Multiples
P/E Multiple ¥8.50 ¥11.33 ¥14.17 63
P/S Multiple ¥8.50 ¥11.33 ¥14.17 58
P/B Multiple ¥8.50 ¥11.33 ¥14.17 55
EV/EBIT ¥9.31 ¥11.92 ¥14.53 53
EV/EBITDA ¥9.59 ¥12.29 ¥14.99 54
EV/Revenue ¥8.26 ¥11.17 ¥14.08 43
Asset-Based
NCAV (Graham) ¥5.01 ¥6.72 ¥10.03 50
Growth DCF
Growth DCF ¥4.91 ¥7.21 ¥10.85 80
Rev-Margin DCF ¥7.04 ¥11.60 ¥17.37 74
Economic Profit
Residual Income ¥7.92 ¥8.23 ¥8.48 76
ROIC Compounder ¥7.26 ¥8.17 ¥8.96 72
Growth Earnings
Growth-Adj P/E ¥7.56 ¥10.80 ¥14.04 68

Widest divergence: Multiples (¥11.33) versus Asset-Based (¥6.72). Highest evidence: Growth DCF (80).

Notify me when 001231 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 772M CNY
Revenue growth (YoY) +1.2%
Net margin 8.8%
Return on equity 6.3%
Free cash flow 28.8M CNY FY2025
P/E ratio 29.1
More key figures
Operating margin 10.5%
EPS (TTM) ¥0.6900
Dividend yield 0.7%
EPS growth (YoY) +5.3%
Net cash 234M CNY FY2024

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 53 · Market factors (momentum, volatility) 37

Profitability 34
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 69
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 47
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

Norsyn Crop Technology Co., Ltd. engages in the research, development, production, and sale of pesticide preparation products in China and internationally. It offers insecticides, fungicides, and herbicides, as well as plant growth regulator, plant nutrition, and seed coating agent products.

Full company description

Norsyn Crop Technology Co., Ltd. engages in the research, development, production, and sale of pesticide preparation products in China and internationally. It offers insecticides, fungicides, and herbicides, as well as plant growth regulator, plant nutrition, and seed coating agent products. It also provides fluphenacamide and bifenazate TC, methoxyfenozide technical, and phenylpeptide amino acid technical. The company was formerly known as Shaanxi Nongshim Crop Science & Technology Co., Ltd. Norsyn Crop Technology Co., Ltd. was incorporated in 2006 and is headquartered in Xi'an, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Norsyn Crop Technology Co reported revenue of ¥770M in FY2025 versus ¥544M in FY2021, a compound +9.1%/yr. Reported net income was ¥66.6M in FY2025, compounding −5.2%/yr from FY2021.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
770M CNY
Latest YoY
+18.6%
Avg. growth/yr (3Y) 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.
+6.7%
Avg. growth/yr (5Y) 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.
+9.9%
Avg. growth/yr (7Y) 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.
+9.6%
Revenue +9.1%/yr
FY21 ¥544M
FY22 ¥634M
FY23 ¥606M
FY24 ¥649M
FY25 ¥770M
Net income −5.2%/yr
FY21 ¥82.5M
FY22 ¥93.8M
FY23 ¥52.3M
FY24 ¥59.9M
FY25 ¥66.6M

001231 screens 44% overvalued. Compare with Corteva, Inc →

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). "Norsyn Crop Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/001231

Peer Group

Agricultural Inputs · 179 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 53 · Above median
Fair Value upside −44% · Bottom 25%
Return on equity (TTM) 6% · Above median
Return on assets 3% · Above median
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 10% · Above median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 29.1× · Pricier than 75% of peers
P/B 2.00× · Pricier than median
P/S (TTM) 2.60× · Pricier than 75% of peers
P/FCF 10.3× · Pricier than 75% of peers
EV/EBITDA 17.4× · Pricier than 75% of peers

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 21
FUTURE 6 · sector 37
PAST 25 · sector 24
HEALTH 93 · sector 97
DIVIDEND 15 · sector 33

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 Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare Norsyn Crop Technology 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 Norsyn Crop Technology Co (001231) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥11.33 versus a price of ¥20.27, about −44% (overvalued).
What is the fair value of 001231?
Our model-based fair value for Norsyn Crop Technology Co is ¥11.33 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥20.27.
What is the quality score of 001231?
Norsyn Crop Technology Co has a Quality Score of 53/100. 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 Norsyn Crop Technology Co (001231)?
Norsyn Crop Technology Co reported trailing-twelve-month revenue of about 772M CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 001231?
The net profit margin of Norsyn Crop Technology Co is about 8.8%, meaning it keeps roughly 8.8% of revenue as net income. Based on the latest reported figures.
Does Norsyn Crop Technology Co pay a dividend?
Norsyn Crop Technology Co currently shows a dividend yield of about 0.74% 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 Norsyn Crop Technology 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.