EN DE

Huangshan Novel Co (002014) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 6.6B CNY

HN Huangshan Novel Co 002014 · SHE
Price¥10.97
Fair Value¥10.12
Upside-7.8%
Quality63/100
Watch Huangshan Novel Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.5% net margin
Low debt · generates free cash flow
5.10% dividend yield
Ranks above peers (10/14)
Moderate moat 55/100
Evidence: High Range ¥6.19 – ¥14.43 Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price −0.1% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (¥6.19 to ¥14.43) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥12.50 ¥4.83 Fair Value ¥10.12 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 ¥4.83 – ¥12.50 · fair‑value band ¥6.19 – ¥14.43 · the ¥10.97 price screens above the ¥10.12 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

Huangshan Novel Co (002014) currently trades at ¥10.97, while our model-based Fair Value estimate is ¥10.12, implying the stock looks roughly 7.8% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Cyclical 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, Huangshan Novel Co generated revenue of 3.8B CNY at a net margin of 11.5%. Revenue grew 10.8% year over year. It earns a return on equity of 16.7%. Net debt stands at 229M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥6.19 (bear case) to ¥14.43 (bull case); at ¥10.97, the current price sits within 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 13% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -22% fair-value upside, at -8%, 002014 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
Growth DCF ¥3.95 ¥5.41 ¥7.47 80
Residual Income ¥4.52 ¥5.94 ¥18.43 76
Rev-Margin DCF ¥5.94 ¥9.58 ¥13.84 74
All 24 models by family
DCF Models
FCF DCF ¥3.92 ¥5.62 ¥8.17 38
Owner Earnings ¥8.40 ¥12.65 ¥19.05 31
5Y Revenue Exit ¥5.94 ¥9.66 ¥14.52 39
5Y EBITDA Exit ¥6.74 ¥11.17 ¥16.47 41
5Y P/E Exit ¥7.26 ¥12.17 ¥17.45 38
10Y Revenue Exit ¥4.97 ¥8.15 ¥12.63 36
10Y EBITDA Exit ¥5.66 ¥9.19 ¥14.11 37
10Y P/E Exit ¥5.98 ¥9.87 ¥14.86 35
Earnings-Based
Graham-Dodd ¥4.86 ¥16.63 ¥22.32 54
Lynch FV ¥3.83 ¥5.47 ¥7.10 50
PEG = 1.0 ¥3.83 ¥5.47 ¥7.10 46
EPV ¥7.76 ¥8.84 ¥9.77 59
Multiples
P/E Multiple ¥9.12 ¥12.16 ¥15.20 63
P/S Multiple ¥6.84 ¥9.12 ¥11.40 58
P/B Multiple ¥9.10 ¥12.13 ¥15.16 55
EV/EBIT ¥9.83 ¥12.79 ¥15.75 53
EV/EBITDA ¥9.16 ¥11.90 ¥14.64 54
EV/Revenue ¥7.33 ¥10.06 ¥12.80 43
Asset-Based
NCAV (Graham) ¥2.02 ¥2.71 ¥4.04 50
Growth DCF
Growth DCF ¥3.95 ¥5.41 ¥7.47 80
Rev-Margin DCF ¥5.94 ¥9.58 ¥13.84 74
Economic Profit
Residual Income ¥4.52 ¥5.94 ¥18.43 76
ROIC Compounder ¥8.29 ¥10.17 ¥12.33 72
Growth Earnings
Growth-Adj P/E ¥8.02 ¥11.45 ¥14.89 68

Widest divergence: Multiples (¥11.90) versus Asset-Based (¥2.71). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.8B CNY
Revenue growth (YoY) +10.8%
Net margin 11.5%
Return on equity 16.7%
Free cash flow 165M CNY FY2025
P/E ratio 14.9
More key figures
Operating margin 11.4%
EPS (TTM) ¥0.7200
Dividend yield 5.1%
Net debt 229M CNY FY2025

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 51

Profitability 56
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 33
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

Huangshan Novel Co.,Ltd manufactures and sells packaging materials in China and internationally. The company's packaging materials include plastic color-printing, laminating flexible, vacuum metallized and multi-functional film, medical packaging, breathable and protective membrane, and injection molding materials.

Full company description

Huangshan Novel Co.,Ltd manufactures and sells packaging materials in China and internationally. The company's packaging materials include plastic color-printing, laminating flexible, vacuum metallized and multi-functional film, medical packaging, breathable and protective membrane, and injection molding materials. Its products are used in food, dairy, pet food, daily chemicals, pharmaceutical, agrochemicals, electronics, architectural, building materials, and other applications. The company also exports its products to Europe, America, Mexico, Japan, the Middle East, and rest of Asia. The company was founded in 1992 and is headquartered in Huangshan City, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Huangshan Novel Co reported revenue of ¥3.7B in FY2025 versus ¥3.0B in FY2021, a compound +5.3%/yr. Reported net income was ¥438M in FY2025, compounding +8.5%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.7B CNY
Latest YoY
+5.6%
Avg. growth/yr (3Y)
+4.1%
Avg. growth/yr (5Y)
+6.3%
Avg. growth/yr (24Y)
+12.0%
Revenue +5.3%/yr
FY21 ¥3.0B
FY22 ¥3.3B
FY23 ¥3.4B
FY24 ¥3.5B
FY25 ¥3.7B
Net income +8.5%/yr
FY21 ¥316M
FY22 ¥363M
FY23 ¥408M
FY24 ¥468M
FY25 ¥438M

Watch 002014: get an alert when its fair value changes →

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). "Huangshan Novel Co Fair Value". https://www.fairvalue-calculator.com/stock/002014

Peer Group

Packaging & Containers · 273 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 63 · Top 25%
Fair Value upside −8% · Above median
Return on equity (TTM) 17% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth 11% · Top 25%
Dividend yield (TTM) 5.1% · Top 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Packaging & Containers median · lower = cheaper

P/E (TTM) 14.9× · Cheaper than median
P/B 2.66× · Pricier than 75% of peers
P/S (TTM) 1.73× · Pricier than 75% of peers
P/FCF 5.9× · Pricier than median
EV/EBITDA 9.2× · 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 23 · sector 9
FUTURE 54 · sector 1
PAST 67 · sector 21
HEALTH 96 · sector 92
DIVIDEND 100 · sector 42

Insider activity: 35/100

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 Packaging & Containers stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Stora Enso Oyj STER kr 101.90 kr 126.39 +24%
ShenZhen YUTO Packaging Technology Co 002831 ¥29.10 ¥20.88 -28%
SCG Packaging Public Company SCGP 29.00 THB 16.12 THB -44%
AblePrint Technology Co 7734 2,850 TWD 661.69 TWD -77%
PT Fajar Surya Wisesa Tbk, FASW 5,312 IDR 1,194 IDR -78%
Taiwan Hon Chuan Enterprise Co 9939 132.50 TWD 127.06 TWD -4%
Time Technoplast Limited TIMETECHNO ₹206.82 ₹161.42 -22%
EPL Limited 500135 ₹222.25 ₹111.65 -50%
Ton Yi Industrial Corp 9907 15.15 TWD 23.17 TWD +53%
Dongwon Systems Corporation 014820 19,330 KRW 31,473 KRW +63%

Compare Huangshan Novel Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Huangshan Novel Co (002014) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥10.12 versus a price of ¥10.97, about −8% (fairly valued).
What is the fair value of 002014?
Our model-based fair value for Huangshan Novel Co is ¥10.12 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥10.97.
What is the quality score of 002014?
Huangshan Novel Co has a Quality Score of 63/100. 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 Huangshan Novel Co (002014)?
Huangshan Novel Co reported trailing-twelve-month revenue of about 3.8B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 002014?
The net profit margin of Huangshan Novel Co is about 11.5%, meaning it keeps roughly 11.5% of revenue as net income. Based on the latest reported figures.
Does Huangshan Novel Co pay a dividend?
Huangshan Novel Co currently shows a dividend yield of about 5.10% 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 Huangshan Novel 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.