EN DE

Tianjin Motor Dies Co (002510) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 6.4B CNY

TM Tianjin Motor Dies Co 002510 · SHE
Price¥5.62
Fair Value¥1.60
Upside-71.5%
Quality44/100
Watch Tianjin Motor Dies Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.5% net margin
Low debt · generates free cash flow
Trails peers (1/14)
Narrow moat 23/100
Evidence: High Range ¥1.15 – ¥1.99 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥1.78 to ¥1.60 (−10.1%) since Jun 25, 2026. Share price +6.2% over the past month.

Below-average quality, and screening another 72% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥1.99). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥8.65 ¥2.80 Fair Value ¥1.60 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 ¥2.80 – ¥8.65 · fair‑value band ¥1.15 – ¥1.99 · the ¥5.62 price screens above the ¥1.60 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

Tianjin Motor Dies Co (002510) currently trades at ¥5.62, while our model-based Fair Value estimate is ¥1.60, implying the stock looks roughly 71.5% overvalued today. The Quality Score stands at 44/100 (below-average 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, Tianjin Motor Dies Co generated revenue of 2.4B CNY at a net margin of 2.5%. Revenue grew 7.6% year over year. It earns a return on equity of 2.2%. Net debt stands at 443M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥1.15 (bear case) to ¥1.99 (bull case); at ¥5.62, the current price sits above 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 38% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -72%, 002510 screens richer 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 ¥0.4800 ¥0.7600 ¥1.20 80
Residual Income ¥1.80 ¥1.80 ¥1.60 76
Rev-Margin DCF ¥0.7800 ¥1.36 ¥2.08 74
All 26 models by family
DCF Models
FCF DCF ¥0.4800 ¥0.7800 ¥1.25 38
Owner Earnings ¥1.25 ¥2.05 ¥3.33 31
5Y Revenue Exit ¥0.7800 ¥1.38 ¥2.19 39
5Y EBITDA Exit ¥1.38 ¥2.57 ¥4.04 41
5Y P/E Exit ¥1.10 ¥2.03 ¥3.06 38
10Y Revenue Exit ¥0.6300 ¥1.16 ¥1.94 36
10Y EBITDA Exit ¥1.05 ¥1.99 ¥3.40 37
10Y P/E Exit ¥0.8700 ¥1.61 ¥2.62 35
Earnings-Based
Graham-Dodd ¥0.6400 ¥2.55 ¥3.46 54
Lynch FV ¥0.6300 ¥0.9000 ¥1.18 50
PEG = 1.0 ¥0.6300 ¥0.9000 ¥1.18 46
EPV ¥0.7800 ¥0.9000 ¥1.01 59
Dividend Discount
Gordon GGM ¥0.6400 ¥1.28 ¥1.94 70
DDM Multi-Stage ¥0.6400 ¥1.11 ¥1.35 61
Multiples
P/E Multiple ¥1.55 ¥2.06 ¥2.58 63
P/S Multiple ¥1.20 ¥1.60 ¥1.99 58
P/B Multiple ¥1.20 ¥1.60 ¥1.99 55
EV/EBIT ¥1.41 ¥1.87 ¥2.33 53
EV/EBITDA ¥2.04 ¥2.71 ¥3.38 54
EV/Revenue ¥0.9600 ¥1.36 ¥1.76 43
Asset-Based
NCAV (Graham) ¥1.22 ¥1.64 ¥2.44 50
Growth DCF
Growth DCF ¥0.4800 ¥0.7600 ¥1.20 80
Rev-Margin DCF ¥0.7800 ¥1.36 ¥2.08 74
Economic Profit
Residual Income ¥1.80 ¥1.80 ¥1.60 76
ROIC Compounder ¥0.7800 ¥0.9000 ¥1.01 72
Growth Earnings
Growth-Adj P/E ¥1.15 ¥1.64 ¥2.13 68

Widest divergence: Asset-Based (¥1.64) versus Growth DCF (¥0.7600). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.4B CNY
Revenue growth (YoY) +7.6%
Net margin 2.5%
Return on equity 2.2%
Free cash flow 39.6M CNY FY2024
P/E ratio 125.6
More key figures
Operating margin 2.1%
EPS (TTM) ¥0.0500
EPS growth (YoY) -28.9%
Net debt 443M CNY FY2024

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 43 · Market factors (momentum, volatility) 30

Profitability 23
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 8
Distance to the 52-week high (market factor)
Net Issuance 67
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

Tianjin Motor Dies Co.,Ltd. engages in the research and development, design, production, and sale of automobile body panel molds and supporting products in China and internationally. The company offers automobile body panel molds, automobile body stamping parts, inspection tools, and welding fixtures; and aviation parts. Tianjin Motor Dies Co., Ltd.

Full company description

Tianjin Motor Dies Co.,Ltd. engages in the research and development, design, production, and sale of automobile body panel molds and supporting products in China and internationally. The company offers automobile body panel molds, automobile body stamping parts, inspection tools, and welding fixtures; and aviation parts. Tianjin Motor Dies Co., Ltd. was founded in 1996 and is headquartered in Tianjin, China.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Tianjin Motor Dies Co reported revenue of ¥2.7B in FY2024 versus ¥1.3B in FY2020, a compound +19.5%/yr. Reported net income was ¥95.3M in FY2024.

Growth Quality 40/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
2.7B CNY
Latest YoY
−1.8%
Avg. growth/yr (3Y)
+13.5%
Avg. growth/yr (5Y)
+4.8%
Avg. growth/yr (17Y)
+11.6%
Revenue +19.5%/yr
FY20 ¥1.3B
FY21 ¥1.9B
FY22 ¥2.6B
FY23 ¥2.8B
FY24 ¥2.7B
Net income
FY20 −¥825M
FY21 −¥212M
FY22 ¥80.2M
FY23 ¥83.6M
FY24 ¥95.3M

002510 screens 72% overvalued. Compare with Hyundai Mobis Co →

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). "Tianjin Motor Dies Co Fair Value". https://www.fairvalue-calculator.com/stock/002510

Peer Group

Auto Parts · 642 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 44 · Bottom 25%
Fair Value upside −72% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets -0% · Bottom 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 2% · Bottom 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.27× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 125.6× · Pricier than 75% of peers
P/B 2.57× · Pricier than median
P/S (TTM) 2.64× · Pricier than 75% of peers
P/FCF 23.9× · Pricier than 75% of peers
EV/EBITDA 53.2× · Pricier than 75% of peers

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 0 · sector 17
FUTURE 38 · sector 23
PAST 9 · sector 26
HEALTH 86 · sector 95
DIVIDEND 0 · sector 30

VALUE 0: the price sits above our fair-value range.

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Tianjin Motor Dies 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 Tianjin Motor Dies Co (002510) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥1.60 versus a price of ¥5.62, about −72% (overvalued).
What is the fair value of 002510?
Our model-based fair value for Tianjin Motor Dies Co is ¥1.60 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥5.62.
What is the quality score of 002510?
Tianjin Motor Dies Co has a Quality Score of 44/100. 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 Tianjin Motor Dies Co (002510)?
Tianjin Motor Dies Co reported trailing-twelve-month revenue of about 2.4B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002510?
The net profit margin of Tianjin Motor Dies Co is about 2.5%, meaning it keeps roughly 2.5% of revenue as net income. Based on the latest reported figures.

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 Tianjin Motor Dies 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.