Haian Rubber Grp Co Ltd (001233) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Haian Rubber Grp Co Ltd stock ¥43.49, price ¥66.12, that is 34.2% below the price, quality 38 out of 100. Rating: overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 6, 2026.
How to read this chart
11‑month range ¥40.22 – ¥86.55 · fair‑value band ¥30.85 – ¥54.36 · the ¥66.12 price screens above the ¥43.49 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Haian Rubber Grp Co in your weekly email
Every Wednesday you see whether Haian Rubber Grp 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.
Haian Rubber Group Co., Ltd. manufactures and distributes radial OTR tires.
Show moreShow less
The company offers off-the-road tires, off-the-road OTR Tires, mining dump truck tires, giant earthmover tires, giant earthmover OTR tires, specialty earthmover tires, rigid dump truck tires, mining OTR tires, tires, and tires. The company was founded in 2005 and is based in Putian, China.
Stock analysis
Haian Rubber Grp Co Ltd (001233) currently trades at ¥66.12, while our model-based Fair Value estimate is ¥43.49, 34% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥66.27 per share, and 5 of the 26 models we run sit above the ¥66.12 price.
Bear case: the Asset-Based group reads lowest at ¥16.74, and 21 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥30.85 (bear) to ¥54.36 (bull), the price of ¥66.12 sits above 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 38/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Haian Rubber Grp Co Ltd reported revenue of 2.2B CNY in FY2025 versus 759M CNY in FY2021, a compound +31.0%/yr. Reported net income was 560M CNY in FY2025, compounding +62.9%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 12.3B CNY (≈ $1.8B) Small · P/E ratio 26.7 · P/S ratio 5.42 · EPS (TTM) ¥2.48 · Dividend yield 3.0% · Net margin 17.7% · Return on equity 10.6% · Return on assets (EBIT) 18.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 64% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −34%, 001233 screens richer than that median.
Fair Value models
Bear¥30.85Fair Value ¥43.49Bull¥54.36
Price ¥66.12 · Downside -34.2%
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 (¥0.4103 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.
Best data coverage
FCF DCF¥27.15¥34.31¥50.3981
Growth DCF¥26.73¥34.90¥45.9480
Owner Earnings¥32.78¥46.84¥70.0376
All 26 models by family
DCF Models
FCF DCF¥27.15¥34.31¥50.3981
Owner Earnings¥32.78¥46.84¥70.0376
5Y Revenue Exit¥27.99¥38.83¥54.3473
5Y EBITDA Exit¥43.10¥72.60¥112.5174
5Y P/E Exit¥42.64¥71.57¥107.4270
10Y Revenue Exit¥27.09¥36.74¥53.0967
10Y EBITDA Exit¥36.57¥59.51¥99.3666
10Y P/E Exit¥36.29¥58.81¥95.3162
Earnings-Based
Graham-Dodd¥20.46¥122.81¥171.1763
Lynch FV¥35.01¥50.01¥65.0261
PEG = 1.0¥35.01¥50.01¥65.0257
EPV¥36.50¥39.09¥41.2274
Dividend Discount
Gordon GGM¥0.2400¥0.4200¥0.550068
DDM Multi-Stage¥0.2400¥0.3900¥0.450067
Multiples
P/E Multiple¥38.37¥51.16¥63.9563
P/S Multiple¥13.50¥18.00¥22.5158
P/B Multiple¥52.66¥70.21¥87.7655
EV/EBIT¥38.81¥50.92¥63.0366
EV/EBITDA¥41.63¥54.68¥67.7367
EV/Revenue¥15.09¥20.49¥25.8954
Asset-Based
NCAV (Graham)¥11.05¥16.74¥20.9354
Growth DCF
Growth DCF¥26.73¥34.90¥45.9480
Rev-Margin DCF¥27.99¥38.36¥52.9673
Economic Profit
Residual Income¥21.19¥23.48¥30.2576
ROIC Compounder¥39.49¥46.22¥54.3672
Growth Earnings
Growth-Adj P/E¥46.39¥66.27¥86.1667
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.9%
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.
+14.0%
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.
+35.0%
Start year 2020 (pandemic)
’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.
+45.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+42.1%
Dividend (yield on the price)3.0%
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.11% → 29%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than 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).
+38.4%
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 +36.1% a year for the price.
Compare Haian Rubber Grp 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.Auto Parts · 656 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside−34.2% · Below median
Profitability
Return on equity (12 months)10.6% · Above median
Return on assets9.1% · Top 25%
Net margin (12 months)17.7% · Top 25%
Operating margin (12 months)22.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)3.5% · Below median
Dividend yield (12 months)3.0% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Auto Parts 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). "Haian Rubber Grp Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/001233
Frequently asked questions
Is Haian Rubber Grp Co Ltd (001233) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥43.49 versus a price of ¥66.12, about 34% lower (overvalued).
What is the fair value of 001233?
Our model-based fair value for Haian Rubber Grp Co Ltd is ¥43.49 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥66.12.
What is the quality score of 001233?
Haian Rubber Grp Co Ltd has a Quality Score of 38/100. 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 Haian Rubber Grp Co Ltd (001233)?
Our model-based price target is the fair value of ¥43.49 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario ¥30.85, optimistic scenario ¥54.36. It is a calculation from audited fundamentals, not an analyst target.
What is the Haian Rubber Grp Co Ltd stock forecast for 2026?
Our models put fair value at ¥43.49, about 34% lower versus a price of ¥66.12 (overvalued). Cautious scenario ¥30.85, optimistic scenario ¥54.36. The calculation is refreshed regularly with new filings.
What is the revenue of Haian Rubber Grp Co Ltd (001233)?
Haian Rubber Grp Co Ltd reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Nov 6, 2026).
Does Haian Rubber Grp Co Ltd pay a dividend?
Haian Rubber Grp Co Ltd currently shows a dividend yield of 3.02% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Haian Rubber Grp Co Ltd (001233) and when is the ex-dividend date?
Haian Rubber Grp Co Ltd pays a dividend of ¥2.00 per share a year, a dividend yield of 3.0%. The last ex-dividend date was Jan 7, 2026. The payout ratio is 80.6% of earnings. Free cash flow covers the dividend 0.50 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Haian Rubber Grp Co Ltd (001233)?
For today's price to be fair in a discounted-cash-flow model, Haian Rubber Grp Co Ltd would have to grow free cash flow by +38.4 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +35.0 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 001233 use?
Our models discount Haian Rubber Grp Co Ltd at 11.9 %: a base by market capitalisation (small), 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 Haian Rubber Grp Co Ltd that is +38.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Haian Rubber Grp Co Ltd (001233) delivered so far?
Over the past 5 years revenue at Haian Rubber Grp Co Ltd grew +35.0 % a year. The price currently implies free-cash-flow growth of +38.4 % per 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 Haian Rubber Grp Co Ltd (001233) growing?
The median revenue growth in the sector is +8.7 % a year. That is the yardstick for the growth priced into Haian Rubber Grp Co Ltd (+38.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Haian Rubber Grp Co Ltd (001233)?
The free-cash-flow yield on the price is 1.52 %: that much free cash flow Haian Rubber Grp Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Haian Rubber Grp Co Ltd (001233)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Haian Rubber Grp Co Ltd it is ¥43.49 per share (as of Nov 6, 2026), against a price of ¥66.12. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Haian Rubber Grp Co Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 001233 trades above its calculated fair value: price ¥66.12, fair value ¥43.49, a gap of about −34% (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 001233?
No. The price is what the market pays today (¥66.12); the fair value is what the company's own numbers justify (¥43.49). For Haian Rubber Grp Co Ltd the two are ¥22.63 per share apart. That gap is exactly why we show both numbers side by side.
How much is Haian Rubber Grp Co Ltd worth?
The market values Haian Rubber Grp Co Ltd at about 12.3B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥66.12; our models calculate a fair value of ¥43.49 per share.
What do the bullish and bearish scenarios say about 001233?
Our models span a range for Haian Rubber Grp Co Ltd: cautious scenario ¥30.85, base ¥43.49, optimistic ¥54.36 per share (as of Nov 6, 2026, price ¥66.12). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 001233?
Haian Rubber Grp Co Ltd trades at a price-to-earnings ratio of 26.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥43.49 is built from several models across several years. Other multiples: P/B 2.6, P/S 5.4, EV/EBITDA 10.6.
How solid is the balance sheet of Haian Rubber Grp Co Ltd (001233)?
Balance-sheet figures for Haian Rubber Grp Co Ltd (as of Nov 6, 2026): return on equity 10.6%, debt of 0.02 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is 001233 from its 52-week high?
Haian Rubber Grp Co Ltd trades at ¥66.12, about 24% below its 52-week high of ¥86.55 and 64% above the low of ¥40.22 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥43.49 is for.
Which stocks are comparable to Haian Rubber Grp Co Ltd?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Haian Rubber Grp Co Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price ¥66.12, calculated fair value ¥43.49 (−34%), Quality Score 38/100, 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 001233 calculated?
We run Haian Rubber Grp Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥43.49 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Haian Rubber Grp 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 Haian Rubber Grp Co Ltd (001233)?
The closing price on Nov 6, 2026 was ¥66.12. Our model-based fair value is ¥43.49, about 34% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Haian Rubber Grp Co Ltd right now?
The price sits above even our optimistic bull case (¥54.36). The favourable scenario is already priced in. Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Haian Rubber Grp Co Ltd
How large is the market capitalisation of Haian Rubber Grp Co Ltd (001233)?
The market capitalisation of Haian Rubber Grp Co Ltd is 12.3B CNY (≈ $1.8B). 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 Haian Rubber Grp Co Ltd (001233)?
The price-to-sales ratio of Haian Rubber Grp Co Ltd is 5.42 (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 Haian Rubber Grp Co Ltd (001233)?
Earnings per share at Haian Rubber Grp Co Ltd are ¥2.48 (price ÷ EPS = P/E 26.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Haian Rubber Grp Co Ltd (001233)?
The dividend yield of Haian Rubber Grp Co Ltd is 3.0% (payout 80.6%). 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 Haian Rubber Grp Co Ltd (001233)?
The net margin of Haian Rubber Grp Co Ltd is 17.7% (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 Haian Rubber Grp Co Ltd (001233)?
The return on equity (ROE) of Haian Rubber Grp Co Ltd is 10.6% (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 Haian Rubber Grp Co Ltd (001233)?
On an EBIT basis the return on assets of Haian Rubber Grp Co Ltd is 18.0% (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 Haian Rubber Grp Co Ltd (001233)?
The operating margin of Haian Rubber Grp Co Ltd is 22.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Haian Rubber Grp Co Ltd (001233)?
Revenue at Haian Rubber Grp Co Ltd is growing +3.5% versus a year earlier (3y avg +14.0%). 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 Haian Rubber Grp Co Ltd (001233)?
Earnings per share at Haian Rubber Grp Co Ltd are growing −59.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Haian Rubber Grp Co Ltd (001233) hold?
Haian Rubber Grp Co Ltd holds more cash than debt, 462M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Haian Rubber Grp Co Ltd in the live analysis
One click puts Haian Rubber Grp 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 6, 2026