EN DE

Guangzhou KDT Machinery Co (002833) Fair Value & Analysis

Industrials · CN · Market cap 7.8B CNY

GK Guangzhou KDT Machinery Co 002833 · SHE
Price¥18.10
Fair Value¥19.13
Upside+5.7%
Quality72/100
Watch Guangzhou KDT Machinery Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 17.4% net margin
Low debt · generates free cash flow
4.99% dividend yield
Ranks above peers (12/14)
Moderate moat 64/100
Evidence: High Range ¥14.48 – ¥23.78 Share as image

Fair value as of: Aug 7, 2026

From 26 valuation models · updated 3 days ago

Fair value updated Aug 7, 2026, revised from ¥19.35 to ¥19.13 (−1.1%) since Jul 22, 2026. Share price +5.0% 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 ¥14.48 (bear) to ¥23.78 (bull), base ¥19.13. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 72/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥24.65 ¥10.21 Fair Value ¥19.13 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range ¥10.21 – ¥24.65 · fair‑value band ¥14.48 – ¥23.78 · the ¥18.10 price screens below the ¥19.13 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

Guangzhou KDT Machinery Co (002833) currently trades at ¥18.10, while our model-based Fair Value estimate is ¥19.13, implying the stock looks roughly 5.7% fairly valued today. The Quality Score stands at 72/100 (solid quality), in the Industrials 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, Guangzhou KDT Machinery Co generated revenue of 2.6B CNY at a net margin of 17.4%. Revenue grew 19.6% year over year. It earns a return on equity of 14.2%. The balance sheet holds a net cash position of 221M CNY. Fundamentals as of Aug 7, 2026

Our scenario range runs from ¥14.48 (bear case) to ¥23.78 (bull case); at ¥18.10, 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 17% below its 52-week high and 22% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 6%, 002833 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 ¥19.31 ¥34.65 ¥62.56 80
Residual Income ¥6.64 ¥8.13 ¥15.82 76
Rev-Margin DCF ¥12.95 ¥21.23 ¥33.44 74
All 26 models by family
DCF Models
FCF DCF ¥20.11 ¥31.82 ¥63.85 38
Owner Earnings ¥17.86 ¥36.12 ¥72.70 31
5Y Revenue Exit ¥12.95 ¥20.33 ¥33.80 39
5Y EBITDA Exit ¥17.28 ¥29.76 ¥51.47 41
5Y P/E Exit ¥18.54 ¥34.67 ¥55.15 38
10Y Revenue Exit ¥14.82 ¥24.41 ¥35.67 36
10Y EBITDA Exit ¥18.06 ¥32.29 ¥57.39 37
10Y P/E Exit ¥18.93 ¥34.59 ¥60.84 35
Earnings-Based
Graham-Dodd ¥6.82 ¥46.77 ¥65.58 54
Lynch FV ¥13.75 ¥19.65 ¥25.54 50
PEG = 1.0 ¥13.75 ¥19.65 ¥25.54 46
EPV ¥11.27 ¥12.65 ¥13.84 59
Dividend Discount
Gordon GGM ¥6.32 ¥12.59 ¥19.07 70
DDM Multi-Stage ¥6.32 ¥10.88 ¥13.29 61
Multiples
P/E Multiple ¥15.81 ¥21.07 ¥26.34 63
P/S Multiple ¥8.49 ¥11.32 ¥14.15 58
P/B Multiple ¥12.80 ¥17.06 ¥21.33 55
EV/EBIT ¥17.05 ¥21.89 ¥26.73 53
EV/EBITDA ¥16.48 ¥21.13 ¥25.79 54
EV/Revenue ¥9.65 ¥12.71 ¥15.77 43
Asset-Based
NCAV (Graham) ¥3.38 ¥4.53 ¥6.76 50
Growth DCF
Growth DCF ¥19.31 ¥34.65 ¥62.56 80
Rev-Margin DCF ¥12.95 ¥21.23 ¥33.44 74
Economic Profit
Residual Income ¥6.64 ¥8.13 ¥15.82 76
ROIC Compounder ¥13.26 ¥17.88 ¥24.22 72
Growth Earnings
Growth-Adj P/E ¥18.94 ¥27.06 ¥35.17 68

Widest divergence: DCF Models (¥31.82) versus Asset-Based (¥4.53). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.6B CNY
Revenue growth (YoY) +19.6%
Net margin 17.4%
Return on equity 14.2%
Free cash flow 513M CNY FY2025
P/E ratio 16.7
More key figures
Operating margin 23.0%
EPS (TTM) ¥1.04
Dividend yield 5.2%
EPS growth (YoY) +9.7%
Net cash 221M CNY FY2024

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 71 · Market factors (momentum, volatility) 52

Profitability 53
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 80
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 48
Distance to the 52-week high (market factor)
Net Issuance 90
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

Guangzhou KDT Machinery Co.,Ltd. engages in the research and development and manufacturing of CNC furniture equipment in China and internationally. The company offers CNC panel saw, including rear and front loading, reciprocating panel, and precision panel saw; machining centers; banding machines; drilling centers; and automated production lines.

Full company description

Guangzhou KDT Machinery Co.,Ltd. engages in the research and development and manufacturing of CNC furniture equipment in China and internationally. The company offers CNC panel saw, including rear and front loading, reciprocating panel, and precision panel saw; machining centers; banding machines; drilling centers; and automated production lines. The company was formerly known as Guangzhou KDT Machinery Co.,Ltd. and changed its name to Guangzhou KDT Machinery Group Co., Ltd. in August 2025. Guangzhou KDT Machinery Group Co., Ltd. was founded in 2006 and is headquartered in Guangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Guangzhou KDT Machinery Co reported revenue of ¥2.4B in FY2025 versus ¥2.4B in FY2021, a compound +0.6%/yr. Reported net income was ¥431M in FY2025, compounding −4.6%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.4B CNY
Latest YoY
−9.8%
Avg. growth/yr (3Y)
+4.5%
Avg. growth/yr (5Y)
+7.5%
Avg. growth/yr (14Y)
+19.5%
Revenue +0.6%/yr
FY21 ¥2.4B
FY22 ¥2.1B
FY23 ¥2.7B
FY24 ¥2.7B
FY25 ¥2.4B
Net income −4.6%/yr
FY21 ¥520M
FY22 ¥455M
FY23 ¥590M
FY24 ¥517M
FY25 ¥431M

Watch 002833: 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). "Guangzhou KDT Machinery Co Fair Value". https://www.fairvalue-calculator.com/stock/002833

Peer Group

Specialty Industrial Machinery · 809 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 72 · Top 25%
Fair Value upside +6% · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 17% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 20% · Top 25%
Dividend yield (TTM) 5.0% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 17.4× · Cheaper than 75% of peers
P/B 2.68× · Pricier than median
P/S (TTM) 3.04× · Pricier than median
P/FCF 2.2× · Cheaper than median
EV/EBITDA 10.4× · Cheaper 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 41 · sector 0
FUTURE 98 · sector 23
PAST 57 · sector 28
HEALTH 100 · sector 96
DIVIDEND 100 · sector 24

Insider activity: 45/100

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 Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Guangzhou KDT Machinery Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Guangzhou KDT Machinery Co (002833) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of ¥19.13 versus a price of ¥18.10, about +6% (fairly valued).
What is the fair value of 002833?
Our model-based fair value for Guangzhou KDT Machinery Co is ¥19.13 (as of Aug 7, 2026), built from audited fundamentals. The current price is ¥18.10.
What is the quality score of 002833?
Guangzhou KDT Machinery Co has a Quality Score of 72/100. 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 Guangzhou KDT Machinery Co (002833)?
Guangzhou KDT Machinery Co reported trailing-twelve-month revenue of about 2.6B CNY (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 002833?
The net profit margin of Guangzhou KDT Machinery Co is about 17.4%, meaning it keeps roughly 17.4% of revenue as net income. Based on the latest reported figures.
Does Guangzhou KDT Machinery Co pay a dividend?
Guangzhou KDT Machinery Co currently shows a dividend yield of about 5.16% relative to its recent price (as of Aug 7, 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 Guangzhou KDT Machinery 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.