EN DE

DeHua TB New Decoration Material Co (002043) Fair Value & Analysis

Basic Materials · CN · Market cap 10.2B CNY

DT DeHua TB New Decoration Material Co 002043 · SHE
Price¥12.38
Fair Value¥14.78
Upside+19.4%
Quality63/100
Watch DeHua TB New Decoration Material Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.1% net margin
Low debt · generates free cash flow
3.33% dividend yield
Ranks above peers (11/14)
Moderate moat 53/100
Evidence: Medium Range ¥11.09 – ¥19.58 Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Share price +5.3% over the past month.

A solid business, screening 19% undervalued on our models.

What matters now

  • Our model range runs from ¥11.09 (bear) to ¥19.58 (bull), base ¥14.78. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 63/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥17.11 ¥6.02 Fair Value ¥14.78 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 ¥6.02 – ¥17.11 · fair‑value band ¥11.09 – ¥19.58 · the ¥12.38 price screens below the ¥14.78 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

DeHua TB New Decoration Material Co (002043) currently trades at ¥12.38, while our model-based Fair Value estimate is ¥14.78, implying the stock looks roughly 19.4% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, DeHua TB New Decoration Material Co generated revenue of 9.3B CNY at a net margin of 8.1%. Revenue grew 32.7% year over year. It earns a return on equity of 22.2%. The balance sheet holds a net cash position of 2.2B CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥11.09 (bear case) to ¥19.58 (bull case); at ¥12.38, 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 30% below its 52-week high and 38% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -48% fair-value upside, at 19%, 002043 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 ¥14.48 ¥23.53 ¥38.97 80
Residual Income ¥5.41 ¥6.62 ¥18.62 76
Rev-Margin DCF ¥13.43 ¥21.46 ¥31.91 74
All 26 models by family
DCF Models
FCF DCF ¥14.59 ¥24.51 ¥41.94 38
Owner Earnings ¥13.58 ¥22.67 ¥38.63 31
5Y Revenue Exit ¥13.43 ¥21.67 ¥32.90 39
5Y EBITDA Exit ¥12.26 ¥19.25 ¥27.96 41
5Y P/E Exit ¥13.45 ¥21.70 ¥31.16 38
10Y Revenue Exit ¥13.36 ¥21.36 ¥33.71 36
10Y EBITDA Exit ¥12.94 ¥19.58 ¥29.54 37
10Y P/E Exit ¥13.73 ¥21.38 ¥32.25 35
Earnings-Based
Graham-Dodd ¥5.91 ¥28.13 ¥38.70 54
Lynch FV ¥7.48 ¥10.69 ¥13.89 50
PEG = 1.0 ¥7.48 ¥10.69 ¥13.89 46
EPV ¥10.61 ¥11.94 ¥13.10 59
Dividend Discount
Gordon GGM ¥5.53 ¥11.50 ¥18.24 70
DDM Multi-Stage ¥5.53 ¥9.69 ¥12.07 61
Multiples
P/E Multiple ¥11.09 ¥14.78 ¥18.48 63
P/S Multiple ¥11.09 ¥14.78 ¥18.48 58
P/B Multiple ¥9.00 ¥12.00 ¥15.00 55
EV/EBIT ¥14.57 ¥18.54 ¥22.51 53
EV/EBITDA ¥11.87 ¥14.94 ¥18.01 54
EV/Revenue ¥12.98 ¥17.41 ¥21.83 43
Asset-Based
NCAV (Graham) ¥2.00 ¥2.68 ¥4.00 50
Growth DCF
Growth DCF ¥14.48 ¥23.53 ¥38.97 80
Rev-Margin DCF ¥13.43 ¥21.46 ¥31.91 74
Economic Profit
Residual Income ¥5.41 ¥6.62 ¥18.62 76
ROIC Compounder ¥11.26 ¥13.47 ¥15.98 72
Growth Earnings
Growth-Adj P/E ¥10.54 ¥15.06 ¥19.58 68

Widest divergence: Growth DCF (¥21.46) versus Asset-Based (¥2.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 9.3B CNY
Revenue growth (YoY) +32.7%
Net margin 8.1%
Return on equity 22.2%
Free cash flow 760M CNY FY2025
P/E ratio 13.4
More key figures
Operating margin 8.2%
EPS (TTM) ¥0.9200
Dividend yield 3.3%
EPS growth (YoY) +50.0%
Net cash 2.2B CNY FY2024

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 64 · Market factors (momentum, volatility) 53

Profitability 64
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 56
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 62
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

DeHua TB New Decoration Material Co.,Ltd produces and sells environmentally friendly furniture panels in China and internationally. It offers veneers, particleboard products; wood flooring; and engineered wood products.

Full company description

DeHua TB New Decoration Material Co.,Ltd produces and sells environmentally friendly furniture panels in China and internationally. It offers veneers, particleboard products; wood flooring; and engineered wood products. The company offers decorative panels, technical wood, flooring, adhesives, logs, wooden doors, cabinets, wardrobes and other integrated furniture, furniture panels, basic panels and other main materials and gypsum boards, technical veneers, decorative paper, edge banding, hardware and adhesives and other supporting auxiliary material. DeHua TB New Decoration Material Co.,Ltd was founded in 1992 and is based in Deqing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DeHua TB New Decoration Material Co reported revenue of ¥8.9B in FY2025 versus ¥9.4B in FY2021, a compound −1.5%/yr. Reported net income was ¥722M in FY2025, compounding +0.3%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
8.9B CNY
Latest YoY
−3.3%
Avg. growth/yr (3Y)
−0.1%
Avg. growth/yr (5Y)
+6.6%
Avg. growth/yr (23Y)
+13.9%
Revenue −1.5%/yr
FY21 ¥9.4B
FY22 ¥8.9B
FY23 ¥9.1B
FY24 ¥9.2B
FY25 ¥8.9B
Net income +0.3%/yr
FY21 ¥712M
FY22 ¥446M
FY23 ¥689M
FY24 ¥585M
FY25 ¥722M

Watch 002043: 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). "DeHua TB New Decoration Material Co Fair Value". https://www.fairvalue-calculator.com/stock/002043

Peer Group

Lumber & Wood Production · 76 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 +19% · Top 25%
Return on equity (TTM) 22% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 8% · Top 25%
Revenue growth 33% · Top 25%
Dividend yield (TTM) 3.3% · Above median
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Lumber & Wood Production median · lower = cheaper

P/E (TTM) 13.4× · Cheaper than 75% of peers
P/B 3.07× · Pricier than 75% of peers
P/S (TTM) 1.10× · Pricier than median
P/FCF 2.0× · Cheaper than median
EV/EBITDA 10.4× · 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 59 · sector 14
FUTURE 100 · sector 0
PAST 89 · sector 0
HEALTH 99 · sector 92
DIVIDEND 67 · sector 32

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 Lumber & Wood Production stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Simpson Manufacturing Co SSD $188.80 $147.92 -22%
West Fraser Timber Co WFG C$98.54 C$51.55 -48%
UFP Industries, Inc UFPI $85.93 $108.78 +27%
Stella-Jones Inc SJ C$78.93 C$96.01 +22%
Boise Cascade Company BCC $76.06 $51.92 -32%
Century Plyboards (India) Limited CENTURYPLY ₹799.50 ₹201.01 -75%
Canfor Corporation CFP C$14.17 C$4.54 -68%
Interfor Corporation IFP C$13.45 C$6.43 -52%
Kangxin New Materials Co 600076 ¥3.05 ¥0.6700 -78%
Yunnan Jinggu Forestry Co 600265 ¥21.99 ¥2.52 -89%

Compare DeHua TB New Decoration Material 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 DeHua TB New Decoration Material Co (002043) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥14.78 versus a price of ¥12.38, about +19% (undervalued).
What is the fair value of 002043?
Our model-based fair value for DeHua TB New Decoration Material Co is ¥14.78 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥12.38.
What is the quality score of 002043?
DeHua TB New Decoration Material 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 DeHua TB New Decoration Material Co (002043)?
DeHua TB New Decoration Material Co reported trailing-twelve-month revenue of about 9.3B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 002043?
The net profit margin of DeHua TB New Decoration Material Co is about 8.1%, meaning it keeps roughly 8.1% of revenue as net income. Based on the latest reported figures.
Does DeHua TB New Decoration Material Co pay a dividend?
DeHua TB New Decoration Material Co currently shows a dividend yield of about 3.33% 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 DeHua TB New Decoration Material 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.