EN DE

Guangdong Tapai Group (002233) Fair Value & Analysis

Basic Materials · CN · Market cap 8.9B CNY

GT Guangdong Tapai Group 002233 · SHE
Price¥7.41
Fair Value¥7.90
Upside+6.6%
Quality64/100
Watch Guangdong Tapai Group for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 15.3% net margin
Low debt · generates free cash flow
6.19% dividend yield
Ranks above peers (9/14)
Moderate moat 47/100
Evidence: High Range ¥6.46 – ¥10.30 Share as image

Fair value as of: Jul 22, 2026

From 24 valuation models · updated 19 days ago

Share price −2.4% 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.
  • Our model range runs from ¥6.46 (bear) to ¥10.30 (bull), base ¥7.90. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥11.21 ¥5.48 Fair Value ¥7.90 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥5.48 – ¥11.21 · fair‑value band ¥6.46 – ¥10.30 · the ¥7.41 price screens below the ¥7.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Guangdong Tapai Group (002233) currently trades at ¥7.41, while our model-based Fair Value estimate is ¥7.90, implying the stock looks roughly 6.6% fairly valued today. The Quality Score stands at 64/100 (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: high), always confirm before acting.

Over the trailing twelve months, Guangdong Tapai Group generated revenue of 4.0B CNY at a net margin of 15.3%. Revenue declined 9.7% year over year. It earns a return on equity of 5.1%. The balance sheet holds a net cash position of 1.3B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥6.46 (bear case) to ¥10.30 (bull case); at ¥7.41, 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 24% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -59% fair-value upside, at 7%, 002233 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 ¥4.53 ¥5.71 ¥7.61 80
Residual Income ¥7.87 ¥8.06 ¥7.81 76
Rev-Margin DCF ¥4.29 ¥5.92 ¥7.89 74
All 24 models by family
DCF Models
FCF DCF ¥4.41 ¥5.63 ¥7.76 38
Owner Earnings ¥7.00 ¥9.11 ¥12.78 31
5Y Revenue Exit ¥4.29 ¥5.86 ¥8.07 39
5Y EBITDA Exit ¥6.48 ¥9.61 ¥13.60 41
5Y P/E Exit ¥5.85 ¥8.54 ¥11.61 38
10Y Revenue Exit ¥4.21 ¥5.57 ¥7.14 36
10Y EBITDA Exit ¥5.63 ¥8.00 ¥10.76 37
10Y P/E Exit ¥5.25 ¥7.30 ¥9.45 35
Earnings-Based
Graham-Dodd ¥3.67 ¥6.55 ¥8.06 54
EPV ¥5.85 ¥6.64 ¥7.33 59
Dividend Discount
Gordon GGM ¥3.95 ¥5.07 ¥6.18 70
DDM Multi-Stage ¥3.95 ¥5.30 ¥6.87 61
Multiples
P/E Multiple ¥6.89 ¥9.18 ¥11.48 63
P/S Multiple ¥3.93 ¥5.25 ¥6.56 58
P/B Multiple ¥6.89 ¥9.18 ¥11.48 55
EV/EBIT ¥8.01 ¥10.40 ¥12.80 53
EV/EBITDA ¥8.89 ¥11.58 ¥14.26 54
EV/Revenue ¥4.49 ¥6.06 ¥7.64 43
Asset-Based
NCAV (Graham) ¥5.12 ¥6.86 ¥10.23 50
Growth DCF
Growth DCF ¥4.53 ¥5.71 ¥7.61 80
Rev-Margin DCF ¥4.29 ¥5.92 ¥7.89 74
Economic Profit
Residual Income ¥7.87 ¥8.06 ¥7.81 76
ROIC Compounder ¥5.85 ¥6.64 ¥7.33 72
Growth Earnings
Growth-Adj P/E ¥4.90 ¥7.01 ¥9.11 68

Widest divergence: Multiples (¥9.18) versus Dividend Discount (¥5.07). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.0B CNY
Revenue growth (YoY) -9.7%
Net margin 15.3%
Return on equity 5.1%
Free cash flow 435M CNY FY2025
P/E ratio 14.3
More key figures
Operating margin 12.9%
EPS (TTM) ¥0.5300
Dividend yield 6.2%
EPS growth (YoY) -7.1%
Net cash 1.3B CNY FY2025

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 44

Profitability 33
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 83
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 80
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

Guangdong Tapai Group Co., Ltd., together with its subsidiaries, engages in the production and sale of cement in China. It offers Portland cement clinker; general purpose Portland cement clinker, such as Portland, ordinary Portland, pozzolanic Portland, slag Portland, fly ash Portland, and composite Portland cements; and ready-mixed concrete.

Full company description

Guangdong Tapai Group Co., Ltd., together with its subsidiaries, engages in the production and sale of cement in China. It offers Portland cement clinker; general purpose Portland cement clinker, such as Portland, ordinary Portland, pozzolanic Portland, slag Portland, fly ash Portland, and composite Portland cements; and ready-mixed concrete. The company sells its products under the Ta Pai, Yue Ta, Jiaying and Heng Ta brand names. Its products are used in infrastructure construction, including highways, hydropower projects, railways, ports, and airports, as well as various construction projects, such as real estate. Guangdong Tapai Group Co., Ltd. was founded in 1995 and is based in Meizhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangdong Tapai Group reported revenue of ¥4.1B in FY2025 versus ¥7.7B in FY2021, a compound −14.6%/yr. Reported net income was ¥634M in FY2025, compounding −23.3%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
4.1B CNY
Latest YoY
−4.0%
Avg. growth/yr (3Y)
−12.0%
Avg. growth/yr (5Y)
−10.2%
Avg. growth/yr (20Y)
+6.6%
Revenue −14.6%/yr
FY21 ¥7.7B
FY22 ¥6.0B
FY23 ¥5.5B
FY24 ¥4.3B
FY25 ¥4.1B
Net income −23.3%/yr
FY21 ¥1.8B
FY22 ¥266M
FY23 ¥742M
FY24 ¥538M
FY25 ¥634M

Watch 002233: 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). "Guangdong Tapai Group Fair Value". https://www.fairvalue-calculator.com/stock/002233

Peer Group

Building Materials · 254 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 64 · Top 25%
Fair Value upside +7% · Above median
Return on equity (TTM) 5% · Above median
Return on assets 2% · Below median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 6.2% · Top 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Building Materials median · lower = cheaper

P/E (TTM) 14.3× · Cheaper than median
P/B 0.74× · Cheaper than median
P/S (TTM) 2.21× · Pricier than 75% of peers
P/FCF 3.0× · Pricier than median
EV/EBITDA 8.7× · 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 42 · sector 28
FUTURE 0 · sector 2
PAST 20 · sector 15
HEALTH 99 · sector 92
DIVIDEND 100 · sector 42

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 Building Materials stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
CRH plc CRH $102.92 $70.57 -31%
UltraTech Cement Limited ULTRACEMCO ₹11,711 ₹4,719 -60%
China Jushi Co 600176 ¥54.52 ¥13.95 -74%
Grasim Industries Limited GRASIM ₹3,073 ₹1,245 -59%
CEMEX, S.A. CEMEXCPO 21.71 MXN 15.42 MXN -29%
Anhui Conch Cement Company 600585 ¥16.99 ¥26.14 +54%
Ambuja Cements Limited AMBUJACEM ₹435.25 ₹227.96 -48%
Shree Cement Limited SHREECEM ₹26,930 ₹8,215 -69%
TCC Group 1101B 43.70 TWD 10.48 TWD -76%
Taiwan Glass Ind. Corp 1802 53.30 TWD 13.98 TWD -74%

Compare Guangdong Tapai Group 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 Guangdong Tapai Group (002233) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥7.90 versus a price of ¥7.41, about +7% (fairly valued).
What is the fair value of 002233?
Our model-based fair value for Guangdong Tapai Group is ¥7.90 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥7.41.
What is the quality score of 002233?
Guangdong Tapai Group has a Quality Score of 64/100. 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 Guangdong Tapai Group (002233)?
Guangdong Tapai Group reported trailing-twelve-month revenue of about 4.0B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002233?
The net profit margin of Guangdong Tapai Group is about 15.3%, meaning it keeps roughly 15.3% of revenue as net income. Based on the latest reported figures.
Does Guangdong Tapai Group pay a dividend?
Guangdong Tapai Group currently shows a dividend yield of about 6.19% relative to its recent price (as of Jul 22, 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 Guangdong Tapai Group 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.