Tianma Bearing Group Co Ltd (002122) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Tianma Bearing Group Co Ltd ¥0.38, price ¥2.78, upside -86.3%, quality 46 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tianma Bearing Group Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 23, 2026.
How to read this chart
60‑month range ¥1.81 – ¥5.67 · fair‑value band ¥0.3000 – ¥0.4900 · the ¥2.78 price screens above the ¥0.3800 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 23, 2026.
Follow Tianma Bearing Group Co in your weekly email
Every Wednesday you see whether Tianma Bearing Group 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.
HuiZhou Intelligence Technology Group Co., Ltd engages in the high-end equipment manufacturing business in China and internationally. It operates through High-End Equipment Manufacturing Business, Venture Capital Services and Asset Management, Big Model Data Service Business, and Media Business segments.
Show more
HuiZhou Intelligence Technology Group Co., Ltd engages in the high-end equipment manufacturing business in China and internationally. It operates through High-End Equipment Manufacturing Business, Venture Capital Services and Asset Management, Big Model Data Service Business, and Media Business segments. The company offers CNC vertical and horizontal lathes, high-precision CNC double-column fixed beam vertical lathes, deep hole boring machines, CNC gear hobbing machines, and CNC double column vertical drilling machines; double column vertical turning machining centers, CNC double column vertical turning and milling machines, double-column fixed beam vertical turning machining centers, CNC horizontal turning and milling machine tools, and milling and turning complex machining centers; and broach and milling spindles, tool magazines, multi-point oil separators, right angle and wing milling heads, knife tables, and high speed turntables. It also provides data labeling and collection; Internet content security review; image, text, voice, video, large model, and map data annotation, as well as road data collection; book distribution and content development; and training and after-sales services. In addition, the company is involved in venture capital and asset management; research and experimental development; testing; leasing and business; investment management; software and information technology; Internet services; technology promotion and application; culture, media, and sports; information and socio-economic consulting; and wholesale of other mechanical equipment and electronic products. It serves transportation, energy, metallurgy, machinery, shipbuilding, and education industries. The company exports its products. The company was formerly known as Tianma Bearing Group Co.,Ltd. and changed its name to HuiZhou Intelligence Technology Group Co., Ltd in June 2023. HuiZhou Intelligence Technology Group Co., Ltd was founded in 2002 and is based in Beijing, China.
Stock analysis
Tianma Bearing Group Co Ltd (002122) currently trades at ¥2.78, while our model-based Fair Value estimate is ¥0.3800, implying the stock looks roughly 631.5% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ¥0.7300 per share, and 0 of the 9 models we run sit above the ¥2.78 price.
Bear case: the Earnings-Based group reads lowest at ¥0.3200, and 9 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥0.3000 (bear) to ¥0.4900 (bull), the price of ¥2.78 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 46/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Tianma Bearing Group Co Ltd reported revenue of 1.1B CNY in FY2025 versus 838M CNY in FY2021, a compound +6.4%/yr. Reported net income was 45.9M CNY in FY2025.
Key figures
Market cap 5.6B CNY (≈ $831M) · P/E ratio 139.0 · P/S ratio 5.95 · EPS (TTM) ¥0.0200 · Dividend yield 0.1% · Net margin 4.3% · Return on equity 0.7% · Return on assets (EBIT) 2.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −49% fair-value upside, at −86%, 002122 screens richer than that median.
Fair Value models
Bear ¥0.3000Fair Value ¥0.3800Bull ¥0.4900
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.0146 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.Evidence ⓘEvidence = 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.
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.45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+14.6%
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.
+15.2%
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.
+8.3%
Start year 2020 (pandemic). Over 10 years: −6.5% a year
Revenue growth 22 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.
+6.0%
’14
’15
’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.
−29.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−29.8%
Dividend (yield on the price)0.1%
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.−30% vs −4%, slowing
Profit margin 2019 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.−150% → −1%
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 13.2%/yr over ~10Y (margin trend unclear) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Tianma Bearing Group 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.Specialty Industrial Machinery · 832 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score46 · Below median
Fair Value upside−86% · Bottom 25%
Profitability
Return on equity (TTM)1% · Bottom 25%
Return on assets−1% · Bottom 25%
Net margin (TTM)3% · Below median
Operating margin (TTM)−2% · Bottom 25%
Growth and dividend
Revenue growth13% · Above median
Dividend yield (TTM)0.1% · Bottom 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Specialty Industrial Machinery median · lower = cheaper
P/E (TTM)139.0× · Priciest 25%
P/B2.57× · Pricier than median
P/S (TTM)5.02× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)67· sector 22
PAST (return on equity)3· sector 28
HEALTH (low debt)99· sector 95
DIVIDEND (yield)1· sector 24
VALUE 0: the price sits above our fair-value range.
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). "Tianma Bearing Group Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002122
Frequently asked questions
Is Tianma Bearing Group Co Ltd (002122) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of ¥0.3800 versus a price of ¥2.78, about −86% upside (overvalued).
What is the fair value of 002122?
Our model-based fair value for Tianma Bearing Group Co Ltd is ¥0.3800 (as of Sep 23, 2026), built from audited fundamentals. The current price: ¥2.78.
What is the quality score of 002122?
Tianma Bearing Group Co Ltd has a Quality Score of 46/100. 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 Tianma Bearing Group Co Ltd (002122)?
Our model-based price target is the fair value of ¥0.3800 (as of Sep 23, 2026) from 9 valuation models. Cautious scenario ¥0.3000, optimistic scenario ¥0.4900. It is a calculation from audited fundamentals, not an analyst target.
What is the Tianma Bearing Group Co Ltd stock forecast for 2026?
Our models put fair value at ¥0.3800, about −86% upside versus a price of ¥2.78 (overvalued). Cautious scenario ¥0.3000, optimistic scenario ¥0.4900. The calculation is refreshed regularly with new filings.
What is the revenue of Tianma Bearing Group Co Ltd (002122)?
Tianma Bearing Group Co Ltd reported trailing-twelve-month revenue of about 1.1B CNY (latest available figure, as of Sep 23, 2026).
Does Tianma Bearing Group Co Ltd pay a dividend?
Tianma Bearing Group Co Ltd currently shows a dividend yield of about 0.05% relative to its recent price (as of Sep 23, 2026).
What is the intrinsic value of Tianma Bearing Group Co Ltd (002122)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tianma Bearing Group Co Ltd it is ¥0.3800 per share (as of Sep 23, 2026), against a price of ¥2.78. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Tianma Bearing Group Co Ltd stock overvalued or undervalued in 2026?
As of Sep 23, 2026, 002122 trades above its calculated fair value: price ¥2.78, fair value ¥0.3800, a gap of about −86% (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 002122?
No. The price is what the market pays today (¥2.78); the fair value is what the company's own numbers justify (¥0.3800). For Tianma Bearing Group Co Ltd the two are ¥2.40 per share apart. That gap is exactly why we show both numbers side by side.
How much is Tianma Bearing Group Co Ltd worth?
The market values Tianma Bearing Group Co Ltd at about 5.6B CNY (market capitalisation, as of Sep 23, 2026). Per share that is ¥2.78; our models calculate a fair value of ¥0.3800 per share.
What do the bullish and bearish scenarios say about 002122?
Our models span a range for Tianma Bearing Group Co Ltd: cautious scenario ¥0.3000, base ¥0.3800, optimistic ¥0.4900 per share (as of Sep 23, 2026, price ¥2.78). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002122?
Tianma Bearing Group Co Ltd trades at a price-to-earnings ratio of 139.0 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥0.3800 is built from several models across several years. Other multiples: P/B 2.6, P/S 5.0.
How solid is the balance sheet of Tianma Bearing Group Co Ltd (002122)?
Balance-sheet figures for Tianma Bearing Group Co Ltd (as of Sep 23, 2026): return on equity 0.7%, debt of 0.02 per unit of equity. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is 002122 from its 52-week high?
Tianma Bearing Group Co Ltd trades at ¥2.78, about 32% below its 52-week high of ¥4.08 and 26% above the low of ¥2.20 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥0.3800 is for.
Which stocks are comparable to Tianma Bearing Group Co Ltd?
From the same area (Industrials) we also value GE Vernova Inc, SIE, 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 Tianma Bearing Group Co Ltd stock attractive at the current price?
The data as of Sep 23, 2026: price ¥2.78, calculated fair value ¥0.3800 (−86%), Quality Score 46/100, from 9 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 002122 calculated?
We run Tianma Bearing Group Co Ltd through 9 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥0.3800, 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 14.1 % above its aggregate fair value. Tianma Bearing Group 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 Tianma Bearing Group Co Ltd (002122)?
The closing price on Sep 22, 2026 was ¥2.78. Our model-based fair value is ¥0.3800, about −86% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tianma Bearing Group Co Ltd right now?
The price sits above even our optimistic bull case (¥0.4900). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Tianma Bearing Group Co Ltd
How large is the market capitalisation of Tianma Bearing Group Co Ltd (002122)?
The market capitalisation of Tianma Bearing Group Co Ltd is 5.6B CNY (≈ $831M). 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 Tianma Bearing Group Co Ltd (002122)?
The price-to-sales ratio of Tianma Bearing Group Co Ltd is 5.95 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Tianma Bearing Group Co Ltd (002122)?
Earnings per share at Tianma Bearing Group Co Ltd are ¥0.0200 (price ÷ EPS = P/E 139.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tianma Bearing Group Co Ltd (002122)?
The dividend yield of Tianma Bearing Group Co Ltd is 0.1% (payout 7.0%). 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 Tianma Bearing Group Co Ltd (002122)?
The net margin of Tianma Bearing Group Co Ltd is 4.3% (fiscal year 2025). 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 Tianma Bearing Group Co Ltd (002122)?
The return on equity (ROE) of Tianma Bearing Group Co Ltd is 0.7% (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 Tianma Bearing Group Co Ltd (002122)?
On an EBIT basis the return on assets of Tianma Bearing Group Co Ltd is 2.9% (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 Tianma Bearing Group Co Ltd (002122)?
The operating margin of Tianma Bearing Group Co Ltd is −2.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tianma Bearing Group Co Ltd (002122)?
Revenue at Tianma Bearing Group Co Ltd is growing +13.4% versus a year earlier (3y avg +15.2%). 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 Tianma Bearing Group Co Ltd (002122)?
Earnings per share at Tianma Bearing Group Co Ltd are growing −37.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Tianma Bearing Group Co Ltd (002122) generate?
The free cash flow of Tianma Bearing Group Co Ltd is −84.2M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Tianma Bearing Group Co Ltd (002122) hold?
Tianma Bearing Group Co Ltd holds more cash than debt, 436M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Tianma Bearing Group Co Ltd in the live analysis
One click puts Tianma Bearing Group Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
