Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) fair value: what the stock is really worth
We calculate from audited financials what Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia 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 18, 2026.
How to read this chart
60‑month range ¥7.82 – ¥33.34 · fair‑value band ¥12.03 – ¥29.63 · the ¥27.66 price screens above the ¥20.13 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 18, 2026.
Inner Mongolia Dian Tou Energy Corporation Limited, together with its subsidiaries, engages in the research, production, and sale of coal products in China. It operates through four segments: Thermal Power, Coal, New Energy, and Aluminium segments.
Show more
Inner Mongolia Dian Tou Energy Corporation Limited, together with its subsidiaries, engages in the research, production, and sale of coal products in China. It operates through four segments: Thermal Power, Coal, New Energy, and Aluminium segments. The Thermal Power segment of the company is involved in thermal power generation; sales of thermal power products; utilization and management of waste; and leasing of facility. The coal segment engages in the research, production, and sales of coal series products. The New Energy segment is involved in solar energy and wind power generation, etc. The Aluminum segment produces and sells aluminum ingots, modified alloys, alloy bars, coils, and plates, as well as deep processing of aluminum products. It also sells electric and electrolytic aluminum products. The company was formerly known as Huolinhe Opencut Coal Industry Corporation Limited of Inner Mongolia. The company was incorporated in 2001 and is based in Tongliao, China. Inner Mongolia Dian Tou Energy Corporation Limited operates as a subsidiary of CPI Mengdong Energy Group Co., Ltd.
Stock analysis
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) currently trades at ¥27.66, while our model-based Fair Value estimate is ¥20.13, implying the stock looks roughly 37.4% overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥28.67 per share, and 3 of the 26 models we run sit above the ¥27.66 price.
Bear case: the Asset-Based group reads lowest at ¥8.19, and 23 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥12.03 (bear) to ¥29.63 (bull), the price of ¥27.66 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 Energy sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia reported revenue of 30.1B CNY in FY2025 versus 24.7B CNY in FY2021, a compound +5.1%/yr. Reported net income was 5.4B CNY in FY2025, compounding +10.9%/yr from FY2021.
Key figures
Market cap 78.6B CNY (≈ $11.8B) · P/E ratio 10.6 · P/S ratio 1.91 · EPS (TTM) ¥2.61 · Dividend yield 4.7% · Net margin 18.0% · Return on equity 17.2% · Return on assets (EBIT) 13.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 18% below its 52-week high and 60% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at −27%, 002128 screens cheaper than that median.
Fair Value models
Bear ¥12.03Fair Value ¥20.13Bull ¥29.63
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 (¥0.9511 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.61/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+0.9%
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.
+4.0%
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.
+8.5%
Revenue growth 21 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.
+18.3%
’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.
+18.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.5%
Dividend (yield on the price)4.7%
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.14% vs 21%, 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.17% → 28%
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).
+21.9%
Yearly growth needed for the next five years to justify today's price.
Compare Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia 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.Thermal Coal · 99 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside−29% · Below median
Profitability
Return on equity (TTM)17% · Top 25%
Return on assets10% · Top 25%
Net margin (TTM)19% · Top 25%
Operating margin (TTM)39% · Top 25%
Growth and dividend
Revenue growth12% · Above median
Dividend yield (TTM)4.7% · Top 25%
Balance sheet
Debt / equity0.13× · Below median
Valuation Multiplesvs Thermal Coal median · lower = cheaper
P/E (TTM)10.6× · Cheaper than median
P/B0.31× · Cheapest 25%
P/S (TTM)0.38× · Cheaper than median
P/FCF8.0× · Pricier than median
EV/EBITDA1.1× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 20
FUTURE (revenue growth)58· sector 0
PAST (return on equity)69· sector 23
HEALTH (low debt)94· sector 92
DIVIDEND (yield)94· sector 54
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). "Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia Fair Value". https://www.fairvalue-calculator.com/stock/002128
Frequently asked questions
Is Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) overvalued or undervalued?
As of Sep 18, 2026, our model estimates a fair value of ¥20.13 versus a price of ¥27.66, about −27% upside (overvalued).
What is the fair value of 002128?
Our model-based fair value for Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is ¥20.13 (as of Sep 18, 2026), built from audited fundamentals. The current price: ¥27.66.
What is the quality score of 002128?
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Our model-based price target is the fair value of ¥20.13 (as of Sep 18, 2026) from 26 valuation models. Cautious scenario ¥12.03, optimistic scenario ¥29.63. It is a calculation from audited fundamentals, not an analyst target.
What is the Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia stock forecast for 2026?
Our models put fair value at ¥20.13, about −27% upside versus a price of ¥27.66 (overvalued). Cautious scenario ¥12.03, optimistic scenario ¥29.63. The calculation is refreshed regularly with new filings.
What is the revenue of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia reported trailing-twelve-month revenue of about 31.0B CNY (latest available figure, as of Sep 18, 2026).
Does Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia pay a dividend?
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia currently shows a dividend yield of about 4.70% relative to its recent price (as of Sep 18, 2026).
What growth is priced into Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
For today's price to be fair in a discounted-cash-flow model, Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia would have to grow free cash flow by +21.9 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.5 % per year. As of Sep 18, 2026.
What discount rate (WACC) does the fair value of 002128 use?
Our models discount Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia at 8.8 %: a base by market capitalisation (large), damped by beta 0.54, 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia that is +21.9 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) delivered so far?
Over the past 5 years revenue at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia grew +8.5 % a year. The price currently implies +21.9 % per year free-cash-flow growth a 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) growing?
The median revenue growth in the sector is +1.6 % a year. That is the yardstick for the growth priced into Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (+21.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The free-cash-flow yield on the price is 2.35 %: that much free cash flow Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia it is ¥20.13 per share (as of Sep 18, 2026), against a price of ¥27.66. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia stock overvalued or undervalued in 2026?
As of Sep 18, 2026, 002128 trades above its calculated fair value: price ¥27.66, fair value ¥20.13, a gap of about −27% (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 002128?
No. The price is what the market pays today (¥27.66); the fair value is what the company's own numbers justify (¥20.13). For Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia the two are ¥7.53 per share apart. That gap is exactly why we show both numbers side by side.
How much is Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia worth?
The market values Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia at about 78.6B CNY (market capitalisation, as of Sep 18, 2026). Per share that is ¥27.66; our models calculate a fair value of ¥20.13 per share.
What do the bullish and bearish scenarios say about 002128?
Our models span a range for Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia: cautious scenario ¥12.03, base ¥20.13, optimistic ¥29.63 per share (as of Sep 18, 2026, price ¥27.66). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002128?
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia trades at a price-to-earnings ratio of 10.6 (as of Sep 18, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥20.13 is built from several models across several years. Other multiples: P/B 0.3, P/S 0.4, EV/EBITDA 1.1.
How solid is the balance sheet of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Balance-sheet figures for Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (as of Sep 18, 2026): return on equity 17.2%, debt of 0.13 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 002128 from its 52-week high?
Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia trades at ¥27.66, about 18% below its 52-week high of ¥33.92 and 60% above the low of ¥17.34 (as of Sep 18, 2026). Distance from the high says nothing about value: that is what the fair value of ¥20.13 is for.
Which stocks are comparable to Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia?
From the same area (Energy) we also value China Shenhua Energy Company, PT Bayan Resources Tbk.,, Adani Enterprises Limited, Shaanxi Coal Industry Company, 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia stock attractive at the current price?
The data as of Sep 18, 2026: price ¥27.66, calculated fair value ¥20.13 (−27%), 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 002128 calculated?
We run Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia through 26 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 ¥20.13, 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 16.1 % above its aggregate fair value. Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The closing price on Sep 18, 2026 was ¥27.66. Our model-based fair value is ¥20.13, about −27% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia right now?
Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥12.03 to ¥29.63) leaves room in how you read the outcome.
Where does the earnings growth of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) come from?
Earnings per share at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia grew +19.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +14.7 %, EBIT margin +4.7 %, tax rate −0.2 %, residual (interest, one-offs) −0.5 %. 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia
How large is the market capitalisation of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The market capitalisation of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 78.6B CNY (≈ $11.8B). 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The price-to-sales ratio of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 1.91 (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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Earnings per share at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia are ¥2.61 (price ÷ EPS = P/E 10.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The dividend yield of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 4.7% (payout 49.8%). 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The net margin of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 18.0% (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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The return on equity (ROE) of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 17.2% (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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
On an EBIT basis the return on assets of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 13.9% (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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
The operating margin of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 38.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Revenue at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is growing +11.6% versus a year earlier (3y avg +4.0%). 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 Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128)?
Earnings per share at Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia are growing +27.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia (002128) carry?
The net debt of Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia is 3.9B CNY (fiscal year 2025, ≈ 2.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia in the live analysis
One click puts Huolinhe Opencut Coal Industry Corp Ltd of Inner Mongolia 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.
