EN DE

Hangzhou Innover Technology Co (002767) Fair Value & Analysis

Technology · CN · Market cap 2.7B CNY

HI Hangzhou Innover Technology Co 002767 · SHE
Price¥17.71
Fair Value¥4.07
Upside-77.0%
Quality65/100
Watch Hangzhou Innover Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.4% net margin
generates free cash flow
0.17% dividend yield
Trails peers (3/13)
Narrow moat 28/100
Evidence: High Range ¥2.92 – ¥4.86 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 ¥5.39 to ¥4.07 (−24.5%) since Jun 25, 2026. Share price −2.7% over the past month.

A solid business, but screening 77% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.86). The favourable scenario is already priced in.
  • Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥25.03 ¥8.67 Fair Value ¥4.07 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 ¥8.67 – ¥25.03 · fair‑value band ¥2.92 – ¥4.86 · the ¥17.71 price screens above the ¥4.07 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

Hangzhou Innover Technology Co (002767) currently trades at ¥17.71, while our model-based Fair Value estimate is ¥4.07, implying the stock looks roughly 77.0% overvalued today. The Quality Score stands at 65/100 (solid quality), in the Technology 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, Hangzhou Innover Technology Co generated revenue of 735M CNY at a net margin of 3.4%. Revenue grew 20.2% year over year. It earns a return on equity of 3.2%. The balance sheet holds a net cash position of 297M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥2.92 (bear case) to ¥4.86 (bull case); at ¥17.71, 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 32% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -45% fair-value upside, at -77%, 002767 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 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
Highest evidence
Residual Income ¥4.11 ¥3.97 ¥3.32 76
Growth DCF ¥6.89 ¥10.50 ¥16.13 72
Gordon GGM ¥0.3900 ¥0.7800 ¥1.18 70
All 26 models by family
DCF Models
FCF DCF ¥6.90 ¥10.78 ¥17.01 38
Owner Earnings ¥4.09 ¥6.03 ¥9.14 31
5Y Revenue Exit ¥4.73 ¥6.58 ¥8.96 39
5Y EBITDA Exit ¥5.65 ¥8.41 ¥11.76 41
5Y P/E Exit ¥4.95 ¥7.01 ¥9.27 38
10Y Revenue Exit ¥5.38 ¥7.33 ¥10.05 36
10Y EBITDA Exit ¥6.04 ¥8.62 ¥12.27 37
10Y P/E Exit ¥5.59 ¥7.63 ¥10.29 35
Earnings-Based
Graham-Dodd ¥1.26 ¥5.26 ¥7.17 54
Lynch FV ¥1.33 ¥1.90 ¥2.47 50
PEG = 1.0 ¥1.33 ¥1.90 ¥2.47 46
EPV ¥3.42 ¥3.76 ¥4.06 59
Dividend Discount
Gordon GGM ¥0.3900 ¥0.7800 ¥1.18 70
DDM Multi-Stage ¥0.3900 ¥0.6700 ¥0.8200 61
Multiples
P/E Multiple ¥2.92 ¥3.89 ¥4.86 63
P/S Multiple ¥2.36 ¥3.15 ¥3.94 58
P/B Multiple ¥2.36 ¥3.15 ¥3.94 55
EV/EBIT ¥4.62 ¥5.74 ¥6.85 53
EV/EBITDA ¥5.36 ¥6.72 ¥8.09 54
EV/Revenue ¥3.66 ¥4.69 ¥5.71 43
Asset-Based
NCAV (Graham) ¥2.87 ¥3.85 ¥5.74 50
Growth DCF
Growth DCF ¥6.89 ¥10.50 ¥16.13 72
Rev-Margin DCF ¥4.73 ¥6.61 ¥8.97 67
Economic Profit
Residual Income ¥4.11 ¥3.97 ¥3.32 76
ROIC Compounder ¥3.42 ¥3.76 ¥4.06 67
Growth Earnings
Growth-Adj P/E ¥2.27 ¥3.24 ¥4.22 68

Widest divergence: DCF Models (¥7.33) versus Dividend Discount (¥0.6700). Highest evidence: Residual Income (76).

Notify me when 002767 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 735M CNY
Revenue growth (YoY) +20.2%
Net margin 3.4%
Return on equity 3.2%
Free cash flow 71.7M CNY FY2025
P/E ratio 106.4
More key figures
Operating margin 0.7%
EPS (TTM) ¥0.1700
Dividend yield 0.2%
EPS growth (YoY) -88.5%
Net cash 297M CNY FY2024

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

Quality Score breakdown

Overall quality 65/100

Of which business quality 66 · Market factors (momentum, volatility) 37

Profitability 29
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 66
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 26
Distance to the 52-week high (market factor)
Net Issuance 74
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

Hangzhou Innover Technology Co., Ltd. engages in the research, development, production, and sale of urban gas equipment and smart gas solutions in China and internationally.

Full company description

Hangzhou Innover Technology Co., Ltd. engages in the research, development, production, and sale of urban gas equipment and smart gas solutions in China and internationally. The company offers smart gas meter control devices, including IC card, wireless remote transmission, and industrial and commercial smart gas meters; and smart gas terminal products, such as ultrasonic and diaphragm gas meters, as well as ultrasonic, turbine, and root flow meters. It also provides safety monitoring terminal products comprising laser-based remote sensing drone, multi-dimensional data acquisition device, gas pipeline leak detector, home combustible gas alarm, handheld laser methane remote sensing and telemetry instruments, intelligent cathodic protection test pile, explosion-proof wireless pressure monitoring instrument, intelligent valve well monitoring instrument, and scanning laser methane detector, as well as industrial, commercial, and civil AI gas safety valves. The company was incorporated in 1991 and is headquartered in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hangzhou Innover Technology Co reported revenue of ¥711M in FY2025 versus ¥476M in FY2021, a compound +10.6%/yr. Reported net income was ¥27.8M in FY2025, compounding +4.5%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
711M CNY
Latest YoY
+14.6%
Avg. growth/yr (3Y) 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.
+8.1%
Avg. growth/yr (5Y) 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.
+15.0%
Avg. growth/yr (14Y) 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.
+8.2%
Revenue +10.6%/yr
FY21 ¥476M
FY22 ¥563M
FY23 ¥624M
FY24 ¥621M
FY25 ¥711M
Net income +4.5%/yr
FY21 ¥23.3M
FY22 ¥33.4M
FY23 ¥7.6M
FY24 ¥26.5M
FY25 ¥27.8M
Character of growth · EPS growth decomposed (2013-2024) −12.7 % p.a.
Revenue per share +5.5 pp

of which total revenue +8.1 pp · buybacks/dilution −2.6 pp

EBIT margin −16.0 pp
Tax rate +1.5 pp
Residual (interest, one-offs) −3.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

002767 screens 77% overvalued. Compare with Keysight Technologies, Inc →

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). "Hangzhou Innover Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/002767

Peer Group

Scientific & Technical Instruments · 161 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 65 · Above median
Fair Value upside −77% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth 20% · Above median
Dividend yield (TTM) 0.2% · Bottom 25%

Valuation Multiples vs Scientific & Technical Instruments median · lower = cheaper

P/E (TTM) 106.4× · Pricier than 75% of peers
P/B 3.15× · Pricier than median
P/S (TTM) 3.69× · Pricier than median
P/FCF 5.6× · Cheaper than median
EV/EBITDA 47.8× · 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 0
FUTURE 100 · sector 34
PAST 13 · sector 25
HEALTH 0 · sector 98
DIVIDEND 3 · sector 24

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 Scientific & Technical Instruments stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Keysight Technologies, Inc KEYS $315.90 $84.16 -73%
Garmin Ltd GRMN $241.76 $146.67 -39%
Teledyne Technologies Incorporated TDY $635.52 $367.58 -42%
Chroma ATE Inc 2360 1,905 TWD 286.15 TWD -85%
Hexagon AB HEXAB kr 80.10 kr 52.93 -34%
MKS Inc MKSI $324.69 $77.46 -76%
AVIC Chengdu Aircraft Company 302132 ¥52.91 ¥34.47 -35%
Fortive Corporation FTV $61.78 $33.84 -45%
Trimble Inc TRMB $52.72 $24.47 -54%
Cognex Corporation CGNX $64.07 $13.75 -79%

Compare Hangzhou Innover Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Hangzhou Innover Technology Co (002767) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥4.07 versus a price of ¥17.71, about −77% (overvalued).
What is the fair value of 002767?
Our model-based fair value for Hangzhou Innover Technology Co is ¥4.07 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥17.71.
What is the quality score of 002767?
Hangzhou Innover Technology Co has a Quality Score of 65/100. 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 Hangzhou Innover Technology Co (002767)?
Hangzhou Innover Technology Co reported trailing-twelve-month revenue of about 735M CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002767?
The net profit margin of Hangzhou Innover Technology Co is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Hangzhou Innover Technology Co pay a dividend?
Hangzhou Innover Technology Co currently shows a dividend yield of about 0.17% 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 Hangzhou Innover Technology 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.