Wuxi Chemical Equipment Co. Ltd. A (001332) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Wuxi Chemical Equipment Co. Ltd. A stock ¥26.23, price ¥22.07, upside +18.9%, quality 56 out of 100. Rating: undervalued. 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 3, 2026.
How to read this chart
50‑month range ¥14.19 – ¥52.95 · fair‑value band ¥19.67 – ¥32.78 · the ¥22.07 price screens below the ¥26.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Wuxi Chemical Equipment Co. Ltd. A in your weekly email
Every Wednesday you see whether Wuxi Chemical Equipment Co. Ltd. A 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.
Wuxi Chemical Equipment Co., Ltd. engages in the design, development, manufacture, and marketing of metal pressure vessels in China.
Show moreShow less
The company offers industrial equipment, such as heat exchanger, column, reactor, vessel, nuclear power, featured product and high flux heat exchange tube, marine oil and unit module, and CSP Equipment. Further, it exports its products. The company was founded in 1984 and is based in Wuxi, China.
Stock analysis
Wuxi Chemical Equipment Co. Ltd. A (001332) currently trades at ¥22.07, while our model-based Fair Value estimate is ¥26.23, implying the stock looks roughly 16% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥34.82 per share, and 17 of the 26 models we run sit above the ¥22.07 price.
Bear case: the Dividend Discount group reads lowest at ¥6.86, and 9 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥19.67 (bear) to ¥32.78 (bull), the price of ¥22.07 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 56/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Wuxi Chemical Equipment Co. Ltd. A reported revenue of 1.2B CNY in FY2025 versus 1.0B CNY in FY2021, a compound +3.9%/yr. Reported net income was 227M CNY in FY2025, compounding −0.2%/yr from FY2021.
Key figures
Market cap 3.4B CNY (≈ $511M) Small · P/E ratio 28.7 · P/S ratio 2.90 · EPS (TTM) ¥0.7700 · Dividend yield 1.6% · Net margin 10.0% · Return on equity 4.6% · Return on assets (EBIT) 9.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 45 out of 100 (medium confidence).
What moves the price
The share trades about 58% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at 19%, 001332 screens cheaper than that median.
Fair Value models
Bear¥19.67Fair Value ¥26.23Bull¥32.78
Price ¥22.07 · Upside +18.9%
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 (¥0.3542 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¥25.73¥34.66¥47.2679
Growth DCF¥25.54¥33.46¥43.9677
Residual Income¥12.94¥13.63¥15.1276
All 26 models by family
DCF Models
FCF DCF¥25.73¥34.66¥47.2679
Owner Earnings¥22.39¥29.47¥39.4775
5Y Revenue Exit¥21.61¥28.21¥36.7371
5Y EBITDA Exit¥26.26¥37.52¥51.2173
5Y P/E Exit¥28.50¥42.01¥57.0468
10Y Revenue Exit¥22.87¥29.10¥37.8166
10Y EBITDA Exit¥25.78¥34.97¥48.1366
10Y P/E Exit¥27.07¥37.81¥52.2862
Earnings-Based
Graham-Dodd¥9.99¥41.92¥57.1964
Lynch FV¥10.64¥15.19¥19.7561
PEG = 1.0¥10.64¥15.19¥19.7557
EPV¥20.07¥21.38¥22.4670
Dividend Discount
Gordon GGM¥4.13¥7.08¥9.3768
DDM Multi-Stage¥4.13¥6.64¥7.6067
Multiples
P/E Multiple¥23.14¥30.86¥38.5763
P/S Multiple¥11.45¥15.27¥19.0958
P/B Multiple¥53.59¥71.45¥89.3155
EV/EBIT¥28.87¥35.92¥42.9763
EV/EBITDA¥26.69¥33.01¥39.3364
EV/Revenue¥17.34¥21.47¥25.5952
Asset-Based
NCAV (Graham)¥7.94¥12.03¥15.0452
Growth DCF
Growth DCF¥25.54¥33.46¥43.9677
Rev-Margin DCF¥21.61¥28.27¥36.6571
Economic Profit
Residual Income¥12.94¥13.63¥15.1276
ROIC Compounder¥20.87¥23.53¥26.6270
Growth Earnings
Growth-Adj P/E¥18.08¥25.84¥33.5967
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.87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+14.8%
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.
+15.1%
Revenue growth 12 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.
+10.4%
’13
’14
’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.
−2.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.8%
Dividend (yield on the price)1.6%
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.−3.8% vs 10.2%, 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.27% → 22%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less 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).
−4.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −6.3% a year for the price.
Compare Wuxi Chemical Equipment Co. Ltd. A 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.Specialty Industrial Machinery · 813 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+17.7% · Top 25%
Profitability
Return on equity (12 months)4.6% · Below median
Return on assets6.2% · Above median
Net margin (12 months)10.0% · Above median
Operating margin (12 months)−1.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−8.5% · Bottom 25%
Dividend yield (12 months)1.6% · Above median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
P/E (12 months)28.7× · Pricier than median
P/B1.35× · Cheaper than median
P/S (12 months)2.90× · Pricier than median
Price / free cash flow (fiscal year)13.0× · Cheaper than median
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). "Wuxi Chemical Equipment Co. Ltd. A Fair Value". https://www.fairvalue-calculator.com/stock/001332
Frequently asked questions
Is Wuxi Chemical Equipment Co. Ltd. A (001332) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of ¥26.23 versus a price of ¥22.07, about +19% upside (undervalued).
What is the fair value of 001332?
Our model-based fair value for Wuxi Chemical Equipment Co. Ltd. A is ¥26.23 (as of Nov 3, 2026), built from audited fundamentals. The current price: ¥22.07.
What is the quality score of 001332?
Wuxi Chemical Equipment Co. Ltd. A has a Quality Score of 56/100. 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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
Our model-based price target is the fair value of ¥26.23 (as of Nov 3, 2026) from 26 valuation models. Cautious scenario ¥19.67, optimistic scenario ¥32.78. It is a calculation from audited fundamentals, not an analyst target.
What is the Wuxi Chemical Equipment Co. Ltd. A stock forecast for 2026?
Our models put fair value at ¥26.23, about +19% upside versus a price of ¥22.07 (undervalued). Cautious scenario ¥19.67, optimistic scenario ¥32.78. The calculation is refreshed regularly with new filings.
What is the revenue of Wuxi Chemical Equipment Co. Ltd. A (001332)?
Wuxi Chemical Equipment Co. Ltd. A reported trailing-twelve-month revenue of about 1.2B CNY (latest available figure, as of Nov 3, 2026).
Does Wuxi Chemical Equipment Co. Ltd. A pay a dividend?
Wuxi Chemical Equipment Co. Ltd. A currently shows a dividend yield of 1.62% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Wuxi Chemical Equipment Co. Ltd. A (001332) and when is the ex-dividend date?
Wuxi Chemical Equipment Co. Ltd. A pays a dividend of ¥0.357 per share a year, a dividend yield of 1.6%. The last ex-dividend date was May 29, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 46.4% of earnings. Free cash flow covers the dividend 4.80 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Wuxi Chemical Equipment Co. Ltd. A (001332)?
For today's price to be fair in a discounted-cash-flow model, Wuxi Chemical Equipment Co. Ltd. A would have to grow free cash flow by -4.7 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.2 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of 001332 use?
Our models discount Wuxi Chemical Equipment Co. Ltd. A at 12.0 %: a base by market capitalisation (small), damped by beta 1.01, 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 Wuxi Chemical Equipment Co. Ltd. A that is -4.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Wuxi Chemical Equipment Co. Ltd. A (001332) delivered so far?
Over the past 5 years revenue at Wuxi Chemical Equipment Co. Ltd. A grew +7.2 % a year. The price currently implies free-cash-flow growth of -4.7 % 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 Wuxi Chemical Equipment Co. Ltd. A (001332) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Wuxi Chemical Equipment Co. Ltd. A (-4.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Wuxi Chemical Equipment Co. Ltd. A (001332)?
The free-cash-flow yield on the price is 7.76 %: that much free cash flow Wuxi Chemical Equipment Co. Ltd. A produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wuxi Chemical Equipment Co. Ltd. A (001332)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wuxi Chemical Equipment Co. Ltd. A it is ¥26.23 per share (as of Nov 3, 2026), against a price of ¥22.07. 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 Wuxi Chemical Equipment Co. Ltd. A stock overvalued or undervalued in 2026?
As of Nov 3, 2026, 001332 trades below its calculated fair value: price ¥22.07, fair value ¥26.23, a gap of about +19% (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 001332?
No. The price is what the market pays today (¥22.07); the fair value is what the company's own numbers justify (¥26.23). For Wuxi Chemical Equipment Co. Ltd. A the two are ¥4.16 per share apart. That gap is exactly why we show both numbers side by side.
How much is Wuxi Chemical Equipment Co. Ltd. A worth?
The market values Wuxi Chemical Equipment Co. Ltd. A at about 3.4B CNY (market capitalisation, as of Nov 3, 2026). Per share that is ¥22.07; our models calculate a fair value of ¥26.23 per share.
What do the bullish and bearish scenarios say about 001332?
Our models span a range for Wuxi Chemical Equipment Co. Ltd. A: cautious scenario ¥19.67, base ¥26.23, optimistic ¥32.78 per share (as of Nov 3, 2026, price ¥22.07). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 001332?
Wuxi Chemical Equipment Co. Ltd. A trades at a price-to-earnings ratio of 28.7 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥26.23 is built from several models across several years. Other multiples: P/B 1.4, P/S 2.9, EV/EBITDA 9.7.
How solid is the balance sheet of Wuxi Chemical Equipment Co. Ltd. A (001332)?
Balance-sheet figures for Wuxi Chemical Equipment Co. Ltd. A (as of Nov 3, 2026): return on equity 4.6%. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 001332 from its 52-week high?
Wuxi Chemical Equipment Co. Ltd. A trades at ¥22.07, about 58% below its 52-week high of ¥52.95 and 5% above the low of ¥21.10 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ¥26.23 is for.
Which stocks are comparable to Wuxi Chemical Equipment Co. Ltd. A?
From the same area (Industrials) we also value SIE, GE Vernova Inc, Eaton Corporation, Parker-Hannifin Corporation, 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 Wuxi Chemical Equipment Co. Ltd. A stock attractive at the current price?
The data as of Nov 3, 2026: price ¥22.07, calculated fair value ¥26.23 (+19%), Quality Score 56/100, 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 001332 calculated?
We run Wuxi Chemical Equipment Co. Ltd. A 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 ¥26.23 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 13.3% above its aggregate fair value. Wuxi Chemical Equipment Co. Ltd. A currently trades 16% 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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
The closing price on Nov 9, 2026 was ¥22.07. Our model-based fair value is ¥26.23, about +19% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wuxi Chemical Equipment Co. Ltd. A right now?
The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Wuxi Chemical Equipment Co. Ltd. A (001332) come from?
Earnings per share at Wuxi Chemical Equipment Co. Ltd. A grew +10.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share +4.3 %, EBIT margin +7.7 %, tax rate +0.0 %, residual (interest, one-offs) −1.4 %. 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 Wuxi Chemical Equipment Co. Ltd. A
How large is the market capitalisation of Wuxi Chemical Equipment Co. Ltd. A (001332)?
The market capitalisation of Wuxi Chemical Equipment Co. Ltd. A is 3.4B CNY (≈ $511M). 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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
The price-to-sales ratio of Wuxi Chemical Equipment Co. Ltd. A is 2.90 (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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
Earnings per share at Wuxi Chemical Equipment Co. Ltd. A are ¥0.7700 (price ÷ EPS = P/E 28.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Wuxi Chemical Equipment Co. Ltd. A (001332)?
The dividend yield of Wuxi Chemical Equipment Co. Ltd. A is 1.6% (payout 46.4%). 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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
The net margin of Wuxi Chemical Equipment Co. Ltd. A is 10.0% (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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
The return on equity (ROE) of Wuxi Chemical Equipment Co. Ltd. A is 4.6% (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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
On an EBIT basis the return on assets of Wuxi Chemical Equipment Co. Ltd. A is 9.5% (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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
The operating margin of Wuxi Chemical Equipment Co. Ltd. A is −1.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wuxi Chemical Equipment Co. Ltd. A (001332)?
Revenue at Wuxi Chemical Equipment Co. Ltd. A is growing −8.5% versus a year earlier (3y avg +0.3%). 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 Wuxi Chemical Equipment Co. Ltd. A (001332)?
Earnings per share at Wuxi Chemical Equipment Co. Ltd. A are growing −91.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Wuxi Chemical Equipment Co. Ltd. A (001332) hold?
Wuxi Chemical Equipment Co. Ltd. A holds more cash than debt, 1.2B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Wuxi Chemical Equipment Co. Ltd. A in the live analysis
One click puts Wuxi Chemical Equipment Co. Ltd. A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 3, 2026