EN DE

Hainan Drinda New Energy Technology Co., Ltd. (2865) Fair Value & Analysis

Technology · HK · Market cap HK$6.3B

HD Hainan Drinda New Energy Technology Co., Ltd. 2865 · HK
PriceHK$18.10
Fair ValueHK$12.43
Upside-31.3%
Quality25/100
Watch Hainan Drinda New Energy Technology Co., Ltd. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -17.4% net margin
Moderate debt · negative free cash flow
Trails peers (4/11)
Narrow moat 20/100
Evidence: Low Range HK$9.22 – HK$15.63 Share as image

Fair value as of: Aug 13, 2026

From 4 valuation models · updated 3 days ago

Fair value updated Aug 13, 2026, revised from HK$9.47 to HK$12.43 (+31.3%) since Aug 6, 2026. Share price +6.3% over the past month.

Below-average quality, and screening another 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$15.63). The favourable scenario is already priced in.
  • Weak quality (25/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (15 months)

HK$45.70 HK$15.09 Fair Value HK$12.43 May 2025 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

15‑month range HK$15.09 – HK$45.70 · fair‑value band HK$9.22 – HK$15.63 · the HK$18.10 price screens above the HK$12.43 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

Hainan Drinda New Energy Technology Co., Ltd. (2865) currently trades at HK$18.10, while our model-based Fair Value estimate is HK$12.43, implying the stock looks roughly 31.3% overvalued today. The Quality Score stands at 25/100 (below-average 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: low).

Over the trailing twelve months, Hainan Drinda New Energy Technology Co., Ltd. generated revenue of HK$7.4B at a net margin of -17.4%. Revenue declined 9.6% year over year. It earns a return on equity of -33.0%. Net debt stands at HK$118M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$9.22 (bear case) to HK$15.63 (bull case); at HK$18.10, 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 66% below its 52-week high and 18% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -6% fair-value upside, at -31%, 2865 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
Gordon GGM HK$7.79 HK$8.49 HK$9.55 70
DDM Multi-Stage HK$7.79 HK$9.62 HK$12.13 61
EV/EBITDA HK$16.44 HK$19.20 HK$21.95 54
All 4 models by family
Dividend Discount
Gordon GGM HK$7.79 HK$8.49 HK$9.55 70
DDM Multi-Stage HK$7.79 HK$9.62 HK$12.13 61
Multiples
EV/EBITDA HK$16.44 HK$19.20 HK$21.95 54
Asset-Based
NCAV (Graham) HK$6.25 HK$8.38 HK$12.51 50

Widest divergence: Multiples (HK$19.20) versus Asset-Based (HK$8.38). Highest evidence: Gordon GGM (70).

Notify me when 2865 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$7.4B
Revenue growth (YoY) -9.6%
Net margin -17.4%
Return on equity -33.0%
Free cash flow −HK$690M FY2025
Operating margin 11.5%
More key figures
EPS (TTM) HK$-4.99
Net debt HK$118M FY2024

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

Quality Score breakdown

Overall quality 25/100

Of which business quality 26 · Market factors (momentum, volatility) 19

Profitability 6
Margins and returns on capital today
Quality Growth 11
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 32
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 2
Price trend over the last 3–12 months (market factor)
52W Momentum 11
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

Hainan Drinda New Energy Technology Co., Ltd. engages in design, research, development, production, and marketing of photovoltaic cells in China and internationally. It engages in generation of N-type TOPCon solar cells.

Full company description

Hainan Drinda New Energy Technology Co., Ltd. engages in design, research, development, production, and marketing of photovoltaic cells in China and internationally. It engages in generation of N-type TOPCon solar cells. The company was formerly known as Hainan Drinda Automotive Trim Co., Ltd and changed its name to Hainan Drinda New Energy Technology Co., Ltd. in September 2022. Hainan Drinda New Energy Technology Co., Ltd. was founded in 2003 and is based in Haikou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hainan Drinda New Energy Technology Co., Ltd. reported revenue of HK$7.6B in FY2025 versus HK$2.9B in FY2021, a compound +27.8%/yr. Reported net income was −HK$1.4B in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
HK$7.6B
Latest YoY
−23.1%
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.
−11.7%
Revenue +27.8%/yr
FY21 HK$2.9B
FY22 HK$11.1B
FY23 HK$18.6B
FY24 HK$9.9B
FY25 HK$7.6B
Net income
FY21 −HK$179M
FY22 HK$717M
FY23 HK$816M
FY24 −HK$591M
FY25 −HK$1.4B

2865 screens 31% overvalued. Compare with First Solar, 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). "Hainan Drinda New Energy Technology Co., Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/2865

Peer Group

Solar · 115 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 25 · Bottom 25%
Fair Value upside −31% · Below median
Return on assets -2% · Below median
Net margin (TTM) -17% · Bottom 25%
Operating margin (TTM) 11% · Top 25%
Revenue growth -10% · Below median
Dividend yield (TTM) 4.1% · Top 25%
Debt / equity 0.55× · Higher than median

Valuation Multiples vs Solar median · lower = cheaper

P/B 0.22× · Cheaper than 75% of peers
P/S (TTM) 0.11× · 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 25
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 72 · sector 85
DIVIDEND 83 · sector 30

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

Stock Price Fair Value vs Fair Value
First Solar, Inc FSLR $240.91 $392.12 +63%
Nextpower Inc NXT $103.67 $69.61 -33%
Waaree Energies Limited WAAREEENER ₹2,668 ₹2,709 +2%
Tongwei Co 600438 ¥12.89 ¥12.13 -6%
Jinko Solar Co 688223 ¥4.52 ¥6.47 +43%
Enphase Energy, Inc ENPH $40.77 $24.15 -41%
CSI Solar Co 688472 ¥10.28 ¥6.76 -34%
Hengdian Group 002056 ¥22.35 ¥31.86 +43%
Premier Energies Limited PREMIERENE ₹1,017 ₹648.94 -36%
Trina Solar Co 688599 ¥13.64 ¥7.97 -42%

Compare Hainan Drinda New Energy Technology Co., Ltd. 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 Hainan Drinda New Energy Technology Co., Ltd. (2865) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$12.43 versus a price of HK$18.10, about −31% (overvalued).
What is the fair value of 2865?
Our model-based fair value for Hainan Drinda New Energy Technology Co., Ltd. is HK$12.43 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$18.10.
What is the quality score of 2865?
Hainan Drinda New Energy Technology Co., Ltd. has a Quality Score of 25/100. 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 Hainan Drinda New Energy Technology Co., Ltd. (2865)?
Hainan Drinda New Energy Technology Co., Ltd. reported trailing-twelve-month revenue of about HK$7.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2865?
The net profit margin of Hainan Drinda New Energy Technology Co., Ltd. is about -17.4%, 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 Hainan Drinda New Energy Technology 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.