EN DE

Hubei Kailong Chemical Group (002783) Fair Value & Analysis

Basic Materials · CN · Market cap 3.7B CNY

HK Hubei Kailong Chemical Group 002783 · SHE
Price¥7.46
Fair Value¥4.85
Upside-35.0%
Quality35/100
Watch Hubei Kailong Chemical Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.3% net margin
Low debt · generates free cash flow
1.32% dividend yield
Mixed vs. peers (6/14)
Narrow moat 32/100
Evidence: Medium Range ¥3.64 – ¥6.06 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 ¥8.58 to ¥4.85 (−43.5%) since Jun 25, 2026. Share price +4.2% over the past month.

Below-average quality, and screening another 35% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.06). The favourable scenario is already priced in.
  • Weak quality (35/100) 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)

¥12.10 ¥5.83 Fair Value ¥4.85 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 ¥5.83 – ¥12.10 · fair‑value band ¥3.64 – ¥6.06 · the ¥7.46 price screens above the ¥4.85 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

Hubei Kailong Chemical Group (002783) currently trades at ¥7.46, while our model-based Fair Value estimate is ¥4.85, implying the stock looks roughly 35.0% overvalued today. The Quality Score stands at 35/100 (below-average quality), in the Basic Materials 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: medium).

Over the trailing twelve months, Hubei Kailong Chemical Group generated revenue of 3.5B CNY at a net margin of 3.3%. Revenue declined 6.4% year over year. It earns a return on equity of 5.8%. Net debt stands at 1.0B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥3.64 (bear case) to ¥6.06 (bull case); at ¥7.46, 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 37% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -35%, 002783 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 ¥8.26 ¥14.12 ¥23.34 80
Residual Income ¥4.07 ¥4.18 ¥4.08 76
Rev-Margin DCF ¥7.23 ¥12.56 ¥19.29 74
All 26 models by family
DCF Models
FCF DCF ¥8.30 ¥14.65 ¥24.96 38
Owner Earnings ¥8.13 ¥14.36 ¥24.47 31
5Y Revenue Exit ¥7.23 ¥12.64 ¥19.86 39
5Y EBITDA Exit ¥9.76 ¥17.75 ¥27.64 41
5Y P/E Exit ¥4.61 ¥7.36 ¥10.35 38
10Y Revenue Exit ¥7.28 ¥12.44 ¥20.04 36
10Y EBITDA Exit ¥9.15 ¥16.05 ¥26.28 37
10Y P/E Exit ¥5.84 ¥8.69 ¥12.41 35
Earnings-Based
Graham-Dodd ¥1.94 ¥8.35 ¥11.41 54
Lynch FV ¥2.14 ¥3.06 ¥3.97 50
PEG = 1.0 ¥2.14 ¥3.06 ¥3.97 46
EPV ¥6.67 ¥7.82 ¥8.81 59
Dividend Discount
Gordon GGM ¥2.01 ¥4.00 ¥6.05 70
DDM Multi-Stage ¥2.01 ¥3.45 ¥4.22 61
Multiples
P/E Multiple ¥3.64 ¥4.85 ¥6.06 63
P/S Multiple ¥3.64 ¥4.85 ¥6.06 58
P/B Multiple ¥3.64 ¥4.85 ¥6.06 55
EV/EBIT ¥8.74 ¥11.85 ¥14.97 53
EV/EBITDA ¥11.57 ¥15.63 ¥19.69 54
EV/Revenue ¥6.84 ¥10.03 ¥13.23 43
Asset-Based
NCAV (Graham) ¥2.63 ¥3.53 ¥5.27 50
Growth DCF
Growth DCF ¥8.26 ¥14.12 ¥23.34 80
Rev-Margin DCF ¥7.23 ¥12.56 ¥19.29 74
Economic Profit
Residual Income ¥4.07 ¥4.18 ¥4.08 76
ROIC Compounder ¥7.20 ¥9.73 ¥13.13 72
Growth Earnings
Growth-Adj P/E ¥3.19 ¥4.56 ¥5.92 68

Widest divergence: DCF Models (¥12.64) versus Earnings-Based (¥3.06). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.5B CNY
Revenue growth (YoY) -6.4%
Net margin 3.3%
Return on equity 5.8%
Free cash flow 374M CNY FY2025
P/E ratio 31.3
More key figures
Operating margin 5.9%
EPS (TTM) ¥0.2400
Dividend yield 1.3%
EPS growth (YoY) -71.4%
Net debt 1.0B CNY FY2025

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

Quality Score breakdown

Overall quality 35/100

Of which business quality 37 · Market factors (momentum, volatility) 33

Profitability 26
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 33
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 1
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

Hubei Kailong Chemical Group Co., Ltd. engages in the production and sale of explosive materials primarily in China. The company provides civil blasting equipment, nano calcium carbonate and stone products. It offers ammonium nitrate, synthetic ammonia and nitro compound fertilizers.

Full company description

Hubei Kailong Chemical Group Co., Ltd. engages in the production and sale of explosive materials primarily in China. The company provides civil blasting equipment, nano calcium carbonate and stone products. It offers ammonium nitrate, synthetic ammonia and nitro compound fertilizers. It also engages in the production, transportation, and sales of paper-plastic packaging products, fine chemicals, agricultural fertilizers, chemical building materials, and chemical machinery manufacturing; and offers installation services. The company engages in the business of mining products, and engineering blasting services.Hubei Kailong Chemical Group Co., Ltd. was founded in 1967 and is based in Jingmen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hubei Kailong Chemical Group reported revenue of ¥3.5B in FY2025 versus ¥2.8B in FY2021, a compound +6.5%/yr. Reported net income was ¥142M in FY2025.

Growth Quality 80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.5B CNY
Latest YoY
−3.9%
Avg. growth/yr (3Y)
+1.3%
Avg. growth/yr (5Y)
+12.0%
Avg. growth/yr (17Y)
+13.8%
Revenue +6.5%/yr
FY21 ¥2.8B
FY22 ¥3.4B
FY23 ¥3.8B
FY24 ¥3.7B
FY25 ¥3.5B
Net income
FY21 −¥395M
FY22 ¥133M
FY23 ¥175M
FY24 ¥148M
FY25 ¥142M

002783 screens 35% overvalued. Compare with Linde plc →

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). "Hubei Kailong Chemical Group Fair Value". https://www.fairvalue-calculator.com/stock/002783

Peer Group

Specialty Chemicals · 676 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 35 · Bottom 25%
Fair Value upside −35% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 3% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth -6% · Bottom 25%
Dividend yield (TTM) 1.3% · Above median
Debt / equity 0.50× · Higher than 75% of peers

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 31.3× · Pricier than median
P/B 1.43× · Cheaper than median
P/S (TTM) 1.07× · Cheaper than median
P/FCF 1.5× · Cheaper than median
EV/EBITDA 5.5× · Cheaper 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 0 · sector 19
PAST 23 · sector 23
HEALTH 75 · sector 95
DIVIDEND 26 · sector 25

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

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Hubei Kailong Chemical 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 Hubei Kailong Chemical Group (002783) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥4.85 versus a price of ¥7.46, about −35% (overvalued).
What is the fair value of 002783?
Our model-based fair value for Hubei Kailong Chemical Group is ¥4.85 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥7.46.
What is the quality score of 002783?
Hubei Kailong Chemical Group has a Quality Score of 35/100. 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 Hubei Kailong Chemical Group (002783)?
Hubei Kailong Chemical Group reported trailing-twelve-month revenue of about 3.5B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002783?
The net profit margin of Hubei Kailong Chemical Group is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.
Does Hubei Kailong Chemical Group pay a dividend?
Hubei Kailong Chemical Group currently shows a dividend yield of about 1.32% 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 Hubei Kailong Chemical 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.