EN DE

Xinjiang Tianye Water Saving Irrigation System Co Ltd (0840) Fair Value & Analysis

Industrials · HK · Market cap HK$92.0M

XT Xinjiang Tianye Water Saving Irrigation System Co Ltd 0840 · HK
PriceHK$0.1670
Fair ValueHK$0.1468
Upside-12.1%
Quality46/100
Watch Xinjiang Tianye Water Saving Irrigation System Co Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -6.5% net margin
Low debt · generates free cash flow
Mixed vs. peers (5/11)
Narrow moat 0/100
Evidence: Medium Range HK$0.1197 – HK$0.1739 Share as image

Fair value as of: Aug 18, 2026

From 9 valuation models · updated today

Fair value updated Aug 18, 2026, revised from HK$1.79 to HK$0.1468 (−91.8%) since Aug 13, 2026. Share price +1.2% over the past month.

Below-average quality, and screening another 12% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from HK$0.1197 (bear) to HK$0.1739 (bull), base HK$0.1468. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 46/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$0.3100 HK$0.1180 Fair Value HK$0.1468 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 18, 2026.

How to read this chart

60‑month range HK$0.1180 – HK$0.3100 · fair‑value band HK$0.1197 – HK$0.1739 · the HK$0.1670 price screens above the HK$0.1468 fair value. Dashed = 300-day average. As of Aug 18, 2026.

Full chart & analysis →

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

Analysis

Xinjiang Tianye Water Saving Irrigation System Co Ltd (0840) currently trades at HK$0.1670, while our model-based Fair Value estimate is HK$0.1468, implying the stock looks roughly 12.1% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Industrials 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, Xinjiang Tianye Water Saving Irrigation System Co Ltd generated revenue of HK$848M at a net margin of -6.5%. Revenue grew 9.8% year over year. It earns a return on equity of -14.4%. The balance sheet holds a net cash position of HK$361M. Fundamentals as of Aug 18, 2026

Our scenario range runs from HK$0.1197 (bear case) to HK$0.1739 (bull case); at HK$0.1670, 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 51% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -16% fair-value upside, at -12%, 0840 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 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
Growth DCF HK$1.49 HK$1.62 HK$1.77 80
Rev-Margin DCF HK$1.51 HK$1.78 HK$2.07 74
Gordon GGM HK$0.0400 HK$0.0500 HK$0.0700 70
All 9 models by family
DCF Models
FCF DCF HK$1.48 HK$1.63 HK$1.80 38
5Y Revenue Exit HK$1.51 HK$1.77 HK$2.10 39
10Y Revenue Exit HK$1.48 HK$1.68 HK$1.93 36
Dividend Discount
Gordon GGM HK$0.0400 HK$0.0500 HK$0.0700 70
DDM Multi-Stage HK$0.0400 HK$0.0500 HK$0.0600 61
Multiples
EV/Revenue HK$1.58 HK$1.86 HK$2.15 43
Asset-Based
NCAV (Graham) HK$0.3100 HK$0.4200 HK$0.6300 50
Growth DCF
Growth DCF HK$1.49 HK$1.62 HK$1.77 80
Rev-Margin DCF HK$1.51 HK$1.78 HK$2.07 74

Widest divergence: Multiples (HK$1.86) versus Dividend Discount (HK$0.0500). Highest evidence: Growth DCF (80).

Notify me when 0840 reaches fair value

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

Key figures & financial health

Revenue (TTM) HK$848M
Revenue growth (YoY) +9.8%
Net margin -6.5%
Return on equity -14.4%
Free cash flow HK$37.7M FY2025
Operating margin -8.4%
More key figures
EPS (TTM) HK$-0.0300
EPS growth (YoY) +89.6%
Net cash HK$361M FY2025

Figures from reported company fundamentals · as of Aug 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 48 · Market factors (momentum, volatility) 28

Profitability 11
Margins and returns on capital today
Quality Growth 29
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 82
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

Xinjiang Tianye Water Saving Irrigation System Company Limited, together with its subsidiaries, designs, manufactures, and sells water-savings products in China. The company offers drip films, tapes, and assemblies, as well as PVC and PE piping materials and accessories.

Full company description

Xinjiang Tianye Water Saving Irrigation System Company Limited, together with its subsidiaries, designs, manufactures, and sells water-savings products in China. The company offers drip films, tapes, and assemblies, as well as PVC and PE piping materials and accessories. It also engages in the provision of installation services for water saving irrigation systems; land circulation and engineering businesses; development of digital agriculture and agriculture services; and trading activities. The company was incorporated in 1999 and is headquartered in Shihezi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Xinjiang Tianye Water Saving Irrigation System Co Ltd reported revenue of HK$848M in FY2025 versus HK$1.1B in FY2021, a compound −6.4%/yr. Reported net income was −HK$54.8M in FY2025.

Growth Quality 32/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$848M
Latest YoY
−43.4%
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.
−16.8%
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.
+3.7%
Avg. growth/yr (22Y) 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.
+5.9%
Revenue −6.4%/yr
FY21 HK$1.1B
FY22 HK$1.5B
FY23 HK$2.2B
FY24 HK$1.5B
FY25 HK$848M
Net income
FY21 −HK$66.8M
FY22 −HK$78.1M
FY23 −HK$11.6M
FY24 −HK$39.5M
FY25 −HK$54.8M

0840 screens 12% overvalued. Compare with Caterpillar 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). "Xinjiang Tianye Water Saving Irrigation System Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0840

Peer Group

Farm & Heavy Construction Machinery · 150 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 46 · Below median
Fair Value upside −10% · Below median
Return on assets -3% · Bottom 25%
Net margin (TTM) -6% · Bottom 25%
Operating margin (TTM) -8% · Bottom 25%
Revenue growth 10% · Above median
Dividend yield (TTM) 3.3% · Above median

Valuation Multiples vs Farm & Heavy Construction Machinery median · lower = cheaper

P/S (TTM) 0.01× · Cheaper than 75% of peers
P/FCF 0.3× · 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 20 · sector 21
FUTURE 49 · sector 31
PAST 0 · sector 34
HEALTH 100 · sector 93
DIVIDEND 65 · sector 45

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 Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 18, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $855.60 $307.83 -64%
Deere & Company DE $619.77 $182.29 -71%
AB Volvo (publ), VOLVA kr 344.00 kr 288.08 -16%
PACCAR Inc PCAR $131.06 $94.80 -28%
Epiroc AB EPIA kr 254.50 kr 144.14 -43%
Sany Heavy Industry Co 600031 ¥18.91 ¥20.84 +10%
XCMG Construction Machinery Co 000425 ¥8.25 ¥11.79 +43%
Sinotruk (Hong Kong) Limited 3808 HK$41.42 HK$53.57 +29%
Yutong Bus Co 600066 ¥28.69 ¥42.00 +46%
Ashok Leyland Limited ASHOKLEY ₹176.70 ₹118.01 -33%

Compare Xinjiang Tianye Water Saving Irrigation System Co Ltd 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 Xinjiang Tianye Water Saving Irrigation System Co Ltd (0840) overvalued or undervalued?
As of Aug 18, 2026, our model estimates a fair value of HK$0.1468 versus a price of HK$0.1670, about −12% (overvalued).
What is the fair value of 0840?
Our model-based fair value for Xinjiang Tianye Water Saving Irrigation System Co Ltd is HK$0.1468 (as of Aug 18, 2026), built from audited fundamentals. The current price is HK$0.1670.
What is the quality score of 0840?
Xinjiang Tianye Water Saving Irrigation System Co Ltd has a Quality Score of 46/100. 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 Xinjiang Tianye Water Saving Irrigation System Co Ltd (0840)?
Xinjiang Tianye Water Saving Irrigation System Co Ltd reported trailing-twelve-month revenue of about HK$848M (latest available figure, as of Aug 18, 2026).
What is the net profit margin of 0840?
The net profit margin of Xinjiang Tianye Water Saving Irrigation System Co Ltd is about -6.5%, meaning it is currently running at a net loss. 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 Xinjiang Tianye Water Saving Irrigation System Co Ltd 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.