EN DE

Guangdong Hoshion Industrial Aluminium Co (002824) Fair Value & Analysis

Basic Materials · CN · Market cap 10.9B CNY

GH Guangdong Hoshion Industrial Aluminium Co 002824 · SHE
Price¥23.15
Fair Value¥7.19
Upside-68.9%
Quality34/100
Watch Guangdong Hoshion Industrial Aluminium Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.9% net margin
Low debt · negative free cash flow
0.54% dividend yield
Trails peers (3/13)
Narrow moat 27/100
Evidence: High Range ¥5.40 – ¥8.99 Share as image

Fair value as of: Jul 22, 2026

From 17 valuation models · updated 19 days ago

Share price −22.1% over the past month.

Below-average quality, and screening another 69% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥8.99). The favourable scenario is already priced in.
  • Weak quality (34/100) 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)

¥43.30 ¥9.11 Fair Value ¥7.19 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 ¥9.11 – ¥43.30 · fair‑value band ¥5.40 – ¥8.99 · the ¥23.15 price screens above the ¥7.19 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 Hoshion Industrial Aluminium Co (002824) currently trades at ¥23.15, while our model-based Fair Value estimate is ¥7.19, implying the stock looks roughly 68.9% overvalued today. The Quality Score stands at 34/100 (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: high).

Over the trailing twelve months, Guangdong Hoshion Industrial Aluminium Co generated revenue of 4.3B CNY at a net margin of 3.9%. Revenue grew 36.8% year over year. It earns a return on equity of 8.1%. Net debt stands at 365M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥5.40 (bear case) to ¥8.99 (bull case); at ¥23.15, 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 34% below its 52-week high and 61% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 19% fair-value upside, at -69%, 002824 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
Residual Income ¥5.98 ¥6.28 ¥6.62 76
ROIC Compounder ¥5.05 ¥6.02 ¥6.86 72
Gordon GGM ¥2.16 ¥4.50 ¥7.14 70
All 17 models by family
DCF Models
Owner Earnings ¥4.02 ¥9.22 ¥19.43 31
Earnings-Based
Graham-Dodd ¥3.38 ¥20.72 ¥28.91 54
Lynch FV ¥5.94 ¥8.48 ¥11.02 50
PEG = 1.0 ¥5.94 ¥8.48 ¥11.02 46
EPV ¥5.05 ¥6.02 ¥6.86 59
Dividend Discount
Gordon GGM ¥2.16 ¥4.50 ¥7.14 70
DDM Multi-Stage ¥2.16 ¥3.79 ¥4.72 61
Multiples
P/E Multiple ¥6.35 ¥8.46 ¥10.58 63
P/S Multiple ¥6.35 ¥8.46 ¥10.58 58
P/B Multiple ¥6.35 ¥8.46 ¥10.58 55
EV/EBIT ¥6.35 ¥8.71 ¥11.07 53
EV/EBITDA ¥8.05 ¥10.97 ¥13.89 54
EV/Revenue ¥5.41 ¥8.04 ¥10.67 43
Asset-Based
NCAV (Graham) ¥3.71 ¥4.97 ¥7.41 50
Economic Profit
Residual Income ¥5.98 ¥6.28 ¥6.62 76
ROIC Compounder ¥5.05 ¥6.02 ¥6.86 72
Growth Earnings
Growth-Adj P/E ¥7.81 ¥11.15 ¥14.50 68

Widest divergence: Growth Earnings (¥11.15) versus Dividend Discount (¥3.79). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 4.3B CNY
Revenue growth (YoY) +36.8%
Net margin 3.9%
Return on equity 8.1%
Free cash flow −61.0M CNY FY2025
P/E ratio 62.3
More key figures
Operating margin 2.9%
EPS (TTM) ¥0.5600
Dividend yield 0.5%
EPS growth (YoY) +100%
Net debt 365M CNY FY2025

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

Quality Score breakdown

Overall quality 34/100

Of which business quality 37 · Market factors (momentum, volatility) 51

Profitability 33
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 17
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 62
Distance to the 52-week high (market factor)
Net Issuance 18
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 Hoshion Industrial Aluminium Co., Ltd. engages in the research and development, production, and sale of industrial aluminum extrusion products in China.

Full company description

Guangdong Hoshion Industrial Aluminium Co., Ltd. engages in the research and development, production, and sale of industrial aluminum extrusion products in China. The company offers new energy and automotive products, including battery trays; battery module components; energy storage battery trays; thermal management components; bus bars; cylindrical and square shells; battery covers; collector plates; CTC structural components; bumper, front and rear longitudinal, side, rear floor front cross, second and third cross, and front coaming cross beams; and electromotor brackets. It also provides consumer electronics, such as mobile phone and laptop plates and frames; tablet plates; computer HDD components; organic photoconductors for laser printers; power bank shells; wearable device and high end ambient light accessories; and smart speaker covers. In addition, the company offers consumer durables comprising electric towel rack; stroller and vacuum cleaner components; and air purifier shells, as well as aluminum alloy casting rods. The company was founded in 1996 and is headquartered in Zhongshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangdong Hoshion Industrial Aluminium Co reported revenue of ¥4.0B in FY2025 versus ¥2.4B in FY2021, a compound +13.6%/yr. Reported net income was ¥155M in FY2025, compounding −6.9%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.0B CNY
Latest YoY
+20.3%
Avg. growth/yr (3Y)
+10.2%
Avg. growth/yr (5Y)
+22.0%
Avg. growth/yr (14Y)
+14.7%
Revenue +13.6%/yr
FY21 ¥2.4B
FY22 ¥3.0B
FY23 ¥2.9B
FY24 ¥3.3B
FY25 ¥4.0B
Net income −6.9%/yr
FY21 ¥206M
FY22 ¥205M
FY23 ¥142M
FY24 ¥80.5M
FY25 ¥155M

002824 screens 69% overvalued. Compare with Shandong Hongqiao Aluminum Industry Holding →

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 Hoshion Industrial Aluminium Co Fair Value". https://www.fairvalue-calculator.com/stock/002824

Peer Group

Aluminum · 83 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 34 · Bottom 25%
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 2% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 3% · Bottom 25%
Revenue growth 37% · Top 25%
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.31× · Higher than median

Valuation Multiples vs Aluminum median · lower = cheaper

P/E (TTM) 62.3× · Pricier than 75% of peers
P/B 4.71× · Pricier than 75% of peers
P/S (TTM) 2.54× · Pricier than 75% of peers
EV/EBITDA 34.7× · 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 15
FUTURE 100 · sector 26
PAST 32 · sector 30
HEALTH 84 · sector 91
DIVIDEND 11 · sector 33

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

Stock Price Fair Value vs Fair Value
Shandong Hongqiao Aluminum Industry Holding 002379 ¥18.54 ¥26.70 +44%
China Hongqiao Group 1378 HK$24.54 HK$45.53 +86%
Hindalco Industries Limited HINDALCO ₹955.80 ₹1,026 +7%
Aluminum Corporation 601600 ¥8.11 ¥12.58 +55%
Norsk Hydro ASA NHY kr 84.96 kr 58.10 -32%
Press Metal Aluminium Holdings 8869 8.02 MYR 3.88 MYR -52%
Alcoa Corporation AAI A$70.60 A$49.53 -30%
Yunnan Aluminium Co 000807 ¥25.12 ¥29.68 +18%
Henan Shenhuo Coal Industry and Electricity Power Co 000933 ¥25.51 ¥30.28 +19%
Tianshan Aluminum Group 002532 ¥11.99 ¥21.86 +82%

Compare Guangdong Hoshion Industrial Aluminium Co 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 Hoshion Industrial Aluminium Co (002824) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥7.19 versus a price of ¥23.15, about −69% (overvalued).
What is the fair value of 002824?
Our model-based fair value for Guangdong Hoshion Industrial Aluminium Co is ¥7.19 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥23.15.
What is the quality score of 002824?
Guangdong Hoshion Industrial Aluminium Co has a Quality Score of 34/100. 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 Hoshion Industrial Aluminium Co (002824)?
Guangdong Hoshion Industrial Aluminium Co reported trailing-twelve-month revenue of about 4.3B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002824?
The net profit margin of Guangdong Hoshion Industrial Aluminium Co is about 3.9%, meaning it keeps roughly 3.9% of revenue as net income. Based on the latest reported figures.
Does Guangdong Hoshion Industrial Aluminium Co pay a dividend?
Guangdong Hoshion Industrial Aluminium Co currently shows a dividend yield of about 0.54% 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 Hoshion Industrial Aluminium 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.