EN DE

Kaishan Group (300257) Fair Value & Analysis

Industrials · CN · Market cap 27.8B CNY

KG Kaishan Group 300257 · SHE
Price¥19.45
Fair Value¥6.98
Upside-64.1%
Quality53/100
Watch Kaishan Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 7.4% net margin
Moderate debt · generates free cash flow
0.35% dividend yield
Trails peers (3/14)
Narrow moat 44/100
Evidence: High Range ¥4.74 – ¥9.62 Share as image

Fair value as of: Jul 9, 2026

From 26 valuation models · updated 32 days ago

Share price −31.4% over the past month.

A solid business, but screening 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.62). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥4.74 to ¥9.62) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥38.21 ¥7.34 Fair Value ¥6.98 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 9, 2026.

How to read this chart

60‑month range ¥7.34 – ¥38.21 · fair‑value band ¥4.74 – ¥9.62 · the ¥19.45 price screens above the ¥6.98 fair value. Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

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

Analysis

Kaishan Group (300257) currently trades at ¥19.45, while our model-based Fair Value estimate is ¥6.98, implying the stock looks roughly 64.1% overvalued today. The Quality Score stands at 53/100 (solid 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: high).

Over the trailing twelve months, Kaishan Group generated revenue of 4.8B CNY at a net margin of 7.4%. Revenue grew 6.7% year over year. It earns a return on equity of 5.4%. Net debt stands at 4.0B CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.74 (bear case) to ¥9.62 (bull case); at ¥19.45, 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 49% below its 52-week high and 114% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -64%, 300257 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
Growth DCF ¥1.60 ¥3.76 ¥7.29 80
Residual Income ¥5.24 ¥5.41 ¥5.39 76
Rev-Margin DCF ¥3.39 ¥7.32 ¥12.20 74
All 26 models by family
DCF Models
FCF DCF ¥1.59 ¥3.87 ¥7.65 38
Owner Earnings ¥0.4200 ¥1.86 ¥4.24 31
5Y Revenue Exit ¥3.39 ¥7.45 ¥12.93 39
5Y EBITDA Exit ¥7.34 ¥15.34 ¥25.27 41
5Y P/E Exit ¥2.99 ¥6.66 ¥10.76 38
10Y Revenue Exit ¥2.54 ¥6.17 ¥11.62 36
10Y EBITDA Exit ¥5.33 ¥11.84 ¥21.62 37
10Y P/E Exit ¥2.48 ¥5.60 ¥9.87 35
Earnings-Based
Graham-Dodd ¥2.49 ¥10.23 ¥13.93 54
Lynch FV ¥2.57 ¥3.67 ¥4.77 50
PEG = 1.0 ¥2.57 ¥3.67 ¥4.77 46
EPV ¥5.74 ¥6.96 ¥8.03 59
Dividend Discount
Gordon GGM ¥4.36 ¥9.07 ¥14.39 70
DDM Multi-Stage ¥4.36 ¥7.65 ¥9.52 61
Multiples
P/E Multiple ¥5.77 ¥7.70 ¥9.62 63
P/S Multiple ¥4.67 ¥6.23 ¥7.79 58
P/B Multiple ¥4.67 ¥6.23 ¥7.79 55
EV/EBIT ¥9.31 ¥12.94 ¥16.56 53
EV/EBITDA ¥11.33 ¥15.63 ¥19.93 54
EV/Revenue ¥4.41 ¥6.98 ¥9.55 43
Asset-Based
NCAV (Graham) ¥3.34 ¥4.47 ¥6.67 50
Growth DCF
Growth DCF ¥1.60 ¥3.76 ¥7.29 80
Rev-Margin DCF ¥3.39 ¥7.32 ¥12.20 74
Economic Profit
Residual Income ¥5.24 ¥5.41 ¥5.39 76
ROIC Compounder ¥5.74 ¥7.26 ¥9.98 72
Growth Earnings
Growth-Adj P/E ¥4.44 ¥6.34 ¥8.24 68

Widest divergence: Dividend Discount (¥7.65) versus Earnings-Based (¥3.67). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.8B CNY
Revenue growth (YoY) +6.7%
Net margin 7.4%
Return on equity 5.4%
Free cash flow 256M CNY FY2025
P/E ratio 77.8
More key figures
Operating margin 17.0%
EPS (TTM) ¥0.3600
Dividend yield 0.4%
EPS growth (YoY) -11.1%
Net debt 4.0B CNY FY2025

Figures from reported company fundamentals · as of Jul 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 51 · Market factors (momentum, volatility) 59

Profitability 26
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 51
Earnings quality: real cash, not paper profit
Fin. Strength 47
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 62
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 86
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

Kaishan Group Co., Ltd. researches, develops, manufactures, and sells compressor products in China and internationally. The company offers screw air compressors, mobile screw air compressor, centrifugal compressors, scroll compressors, fluid machinery, refrigeration equipment, expansion power equipment, process gas compressors, screw chillers, and …

Full company description

Kaishan Group Co., Ltd. researches, develops, manufactures, and sells compressor products in China and internationally. The company offers screw air compressors, mobile screw air compressor, centrifugal compressors, scroll compressors, fluid machinery, refrigeration equipment, expansion power equipment, process gas compressors, screw chillers, and purification equipment, as well as geothermal power generation, industrial waste heat and pressure power generation, and biomass power generation equipment. It also involved in the geothermal resource exploration and development, drilling engineering, geothermal resource management, and geothermal power station construction activities. The company was formerly known as Zhejiang Kaishan Compressor Co., Ltd. and changed its name to Kaishan Group Co., Ltd. Kaishan Group Co., Ltd. was founded in 1956 and is headquartered in Shanghai, China. Kaishan Group Co., Ltd. is a subsidiary of Kaishan Holding Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Kaishan Group reported revenue of ¥4.7B in FY2025 versus ¥3.5B in FY2021, a compound +7.9%/yr. Reported net income was ¥364M in FY2025, compounding +4.6%/yr from FY2021.

Growth Quality 74/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.7B CNY
Latest YoY
+11.6%
Avg. growth/yr (3Y)
+8.0%
Avg. growth/yr (5Y)
+9.3%
Avg. growth/yr (17Y)
+11.7%
Revenue +7.9%/yr
FY21 ¥3.5B
FY22 ¥3.8B
FY23 ¥4.2B
FY24 ¥4.2B
FY25 ¥4.7B
Net income +4.6%/yr
FY21 ¥304M
FY22 ¥409M
FY23 ¥433M
FY24 ¥320M
FY25 ¥364M

300257 screens 64% overvalued. Compare with GE Vernova 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). "Kaishan Group Fair Value". https://www.fairvalue-calculator.com/stock/300257

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 53 · Below median
Fair Value upside −64% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 3% · Below median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 17% · Top 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.63× · Higher than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 77.8× · Pricier than 75% of peers
P/B 4.19× · Pricier than median
P/S (TTM) 5.80× · Pricier than 75% of peers
P/FCF 16.2× · Pricier than 75% of peers
EV/EBITDA 23.6× · 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 34 · sector 23
PAST 21 · sector 28
HEALTH 68 · sector 96
DIVIDEND 7 · sector 24

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 9, 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 Kaishan Group 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 Kaishan Group (300257) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥6.98 versus a price of ¥19.45, about −64% (overvalued).
What is the fair value of 300257?
Our model-based fair value for Kaishan Group is ¥6.98 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥19.45.
What is the quality score of 300257?
Kaishan Group has a Quality Score of 53/100. 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 Kaishan Group (300257)?
Kaishan Group reported trailing-twelve-month revenue of about 4.8B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300257?
The net profit margin of Kaishan Group is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Kaishan Group pay a dividend?
Kaishan Group currently shows a dividend yield of about 0.35% relative to its recent price (as of Jul 9, 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 Kaishan Group 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.