EN DE

Tianju Dihe (Suzhou) Tech Co (2479) Fair Value & Analysis

Technology · HK · Market cap HK$3.3B

TD Tianju Dihe (Suzhou) Tech Co 2479 · HK
PriceHK$65.00
Fair ValueHK$19.41
Upside-70.1%
Quality54/100
Watch Tianju Dihe (Suzhou) Tech Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.9% net margin
negative free cash flow
Trails peers (4/11)
Narrow moat 34/100
Evidence: Medium Range HK$14.56 – HK$24.27 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 3 days ago

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$24.27). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

HK$85.35 HK$52.25 Fair Value HK$19.41 Jun 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

26‑month range HK$52.25 – HK$85.35 · fair‑value band HK$14.56 – HK$24.27 · the HK$65.00 price screens above the HK$19.41 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Tianju Dihe (Suzhou) Tech Co (2479) currently trades at HK$65.00, while our model-based Fair Value estimate is HK$19.41, implying the stock looks roughly 70.1% overvalued today. The Quality Score stands at 54/100 (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: medium).

Over the trailing twelve months, Tianju Dihe (Suzhou) Tech Co generated revenue of HK$525M at a net margin of 6.9%. Revenue grew 48.0% year over year. The balance sheet holds a net cash position of HK$101M. The stock trades on a trailing P/E of 78.3 (as of Jul 2, 2026). Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$14.56 (bear case) to HK$24.27 (bull case); at HK$65.00, 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 near its 52-week high, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -59% fair-value upside, at -70%, 2479 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
Growth-Adj P/E HK$23.11 HK$33.01 HK$42.91 68
ROIC Compounder HK$15.24 HK$20.10 HK$24.66 67
P/E Multiple HK$14.56 HK$19.41 HK$24.27 63
All 15 models by family
DCF Models
Owner Earnings HK$8.33 HK$15.44 HK$29.81 31
Earnings-Based
Graham-Dodd HK$4.71 HK$32.88 HK$46.14 54
Lynch FV HK$15.72 HK$22.46 HK$29.20 50
PEG = 1.0 HK$15.72 HK$22.46 HK$29.20 46
EPV HK$13.72 HK$15.50 HK$17.03 59
Multiples
P/E Multiple HK$14.56 HK$19.41 HK$24.27 63
P/S Multiple HK$8.84 HK$11.79 HK$14.73 58
P/B Multiple HK$8.84 HK$11.79 HK$14.73 55
EV/EBIT HK$27.21 HK$35.46 HK$43.70 53
EV/EBITDA HK$24.18 HK$31.41 HK$38.64 54
EV/Revenue HK$14.99 HK$20.34 HK$25.70 43
Asset-Based
NCAV (Graham) HK$6.27 HK$8.40 HK$12.54 50
Economic Profit
Residual Income HK$9.61 HK$9.75 HK$9.44 61
ROIC Compounder HK$15.24 HK$20.10 HK$24.66 67
Growth Earnings
Growth-Adj P/E HK$23.11 HK$33.01 HK$42.91 68

Widest divergence: Growth Earnings (HK$33.01) versus Asset-Based (HK$8.40). Highest evidence: Growth-Adj P/E (68).

Notify me when 2479 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$525M
Revenue growth (YoY) +48.0%
Net margin 6.9%
Free cash flow −HK$22.3M FY2023
P/E ratio 78.3 as of Jul 2, 2026
Operating margin 7.0%
More key figures
EPS growth (YoY) +16.8%
Net cash HK$101M FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 56

Profitability 35
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 4
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 33
Distance to the 52-week high (market factor)
Net Issuance 80
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

Tianju Dihe (Suzhou) Data Co., Ltd. provides converged cloud data services. It operates and manages Aggregation, a trading platform for users, including individuals and organizations to provide API testing, API application, API call, data customization, and other services.

Full company description

Tianju Dihe (Suzhou) Data Co., Ltd. provides converged cloud data services. It operates and manages Aggregation, a trading platform for users, including individuals and organizations to provide API testing, API application, API call, data customization, and other services. The company also offers data services in the areas of financial credit, vehicle violation, SMS verification, and location, as well as in daily life applications, such as weather forecast, lottery results, and queries. In addition, it provides car credit, commercial real estate analysis, and industry analysis report solutions; and tools for online bulk recharge service, oil card stock reservation, and base station positioning. The company is headquartered in Suzhou, China.

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

Revenue & earnings trend

FY2021 – FY2023 · reported fiscal years

Tianju Dihe (Suzhou) Tech Co reported revenue of HK$441M in FY2023 versus HK$260M in FY2021, a compound +30.2%/yr. Reported net income was HK$34.8M in FY2023, compounding −13.1%/yr from FY2021.

Growth Quality 50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2023)
HK$441M
Latest YoY
+34.1%
Revenue +30.2%/yr
FY21 HK$260M
FY22 HK$329M
FY23 HK$441M
Net income −13.1%/yr
FY21 HK$46.0M
FY22 HK$41.2M
FY23 HK$34.8M

2479 screens 70% overvalued. Compare with Microsoft Corporation →

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). "Tianju Dihe (Suzhou) Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/2479

Peer Group

Software - Infrastructure · 369 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 54 · Above median
Fair Value upside −70% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 48% · Top 25%

Valuation Multiples vs Software - Infrastructure median · lower = cheaper

P/E (TTM) 78.3× · Pricier than 75% of peers
P/B 5.18× · Pricier than 75% of peers
P/S (TTM) 6.21× · Pricier than 75% of peers
EV/EBITDA 18.7× · Pricier 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 0 · sector 0
FUTURE 100 · sector 48
PAST 0 · sector 14
HEALTH 0 · sector 99
DIVIDEND 0 · sector 29

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 Software - Infrastructure stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Microsoft Corporation MSFT $506.06 $365.74 -28%
Oracle Corporation ORAC C$7.22 C$2.34 -68%
Fortinet, Inc FTNT $160.84 $61.46 -62%
Synopsys, Inc 1SNPS €358.00 €93.61 -74%
Block, Inc XYZ A$111.01 A$70.69 -36%
Range Intelligent Computing Technology Group 300442 ¥67.70 ¥30.89 -54%
Oracle Financial Services Software Limited OFSS ₹11,679 ₹6,897 -41%
360 Security Technology Inc 601360 ¥9.58 ¥1.05 -89%
One97 Communications Limited PAYTM ₹1,610 ₹241.68 -85%
PT GoTo Gojek Tokopedia Tbk GOTO 50.00 IDR 20.41 IDR -59%

Compare Tianju Dihe (Suzhou) Tech 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 Tianju Dihe (Suzhou) Tech Co (2479) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$19.41 versus a price of HK$65.00, about −70% (overvalued).
What is the fair value of 2479?
Our model-based fair value for Tianju Dihe (Suzhou) Tech Co is HK$19.41 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$65.00.
What is the quality score of 2479?
Tianju Dihe (Suzhou) Tech Co has a Quality Score of 54/100. 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 Tianju Dihe (Suzhou) Tech Co (2479)?
Tianju Dihe (Suzhou) Tech Co reported trailing-twelve-month revenue of about HK$525M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2479?
The net profit margin of Tianju Dihe (Suzhou) Tech Co is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. 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 Tianju Dihe (Suzhou) Tech 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.