EN DE

Lizhong Sitong Light Alloys Group (300428) Fair Value & Analysis

Basic Materials · CN · Market cap 13.8B CNY

LS Lizhong Sitong Light Alloys Group 300428 · SHE
Price¥19.03
Fair Value¥22.05
Upside+15.9%
Quality44/100
Watch Lizhong Sitong Light Alloys Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.8% net margin
Low debt · negative free cash flow
1.98% dividend yield
Mixed vs. peers (6/13)
Narrow moat 32/100
Evidence: Medium Range ¥16.54 – ¥27.56 Share as image

Fair value as of: Jul 9, 2026

From 17 valuation models · updated 32 days ago

Share price +4.3% over the past month.

Below-average quality, screening 16% undervalued on our models.

What matters now

  • Our model range runs from ¥16.54 (bear) to ¥27.56 (bull), base ¥22.05. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 44/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥42.14 ¥10.79 Fair Value ¥22.05 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 ¥10.79 – ¥42.14 · fair‑value band ¥16.54 – ¥27.56 · the ¥19.03 price screens below the ¥22.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

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

Analysis

Lizhong Sitong Light Alloys Group (300428) currently trades at ¥19.03, while our model-based Fair Value estimate is ¥22.05, implying the stock looks roughly 15.9% undervalued today. The Quality Score stands at 44/100 (below-average quality), in the Basic Materials 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: medium), always confirm before acting.

Over the trailing twelve months, Lizhong Sitong Light Alloys Group generated revenue of 33.4B CNY at a net margin of 2.8%. Revenue grew 17.7% year over year. It earns a return on equity of 11.0%. Net debt stands at 7.2B CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥16.54 (bear case) to ¥27.56 (bull case); at ¥19.03, 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 30% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 19% fair-value upside, at 16%, 300428 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
Residual Income ¥10.71 ¥12.16 ¥20.92 76
ROIC Compounder ¥16.81 ¥22.99 ¥28.82 72
Gordon GGM ¥6.49 ¥13.49 ¥21.41 70
All 17 models by family
DCF Models
Owner Earnings ¥10.13 ¥20.97 ¥43.72 31
Earnings-Based
Graham-Dodd ¥8.82 ¥61.50 ¥86.31 54
Lynch FV ¥31.78 ¥45.39 ¥59.01 50
PEG = 1.0 ¥31.78 ¥45.39 ¥59.01 46
EPV ¥14.03 ¥16.10 ¥17.91 59
Dividend Discount
Gordon GGM ¥6.49 ¥13.49 ¥21.41 70
DDM Multi-Stage ¥6.49 ¥11.38 ¥14.16 61
Multiples
P/E Multiple ¥16.54 ¥22.05 ¥27.56 63
P/S Multiple ¥16.54 ¥22.05 ¥27.56 58
P/B Multiple ¥16.54 ¥22.05 ¥27.56 55
EV/EBIT ¥17.21 ¥22.40 ¥27.59 53
EV/EBITDA ¥19.67 ¥25.68 ¥31.69 54
EV/Revenue ¥15.13 ¥20.92 ¥26.70 43
Asset-Based
NCAV (Graham) ¥5.92 ¥7.93 ¥11.84 50
Economic Profit
Residual Income ¥10.71 ¥12.16 ¥20.92 76
ROIC Compounder ¥16.81 ¥22.99 ¥28.82 72
Growth Earnings
Growth-Adj P/E ¥39.09 ¥55.85 ¥72.60 68

Widest divergence: Growth Earnings (¥55.85) versus Asset-Based (¥7.93). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 33.4B CNY
Revenue growth (YoY) +17.7%
Net margin 2.8%
Return on equity 11.0%
Free cash flow −771M CNY FY2025
P/E ratio 14.2
More key figures
Operating margin 4.4%
EPS (TTM) ¥1.42
Dividend yield 2.0%
EPS growth (YoY) +16.0%
Net debt 7.2B CNY FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 42 · Market factors (momentum, volatility) 41

Profitability 42
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 7
Earnings quality: real cash, not paper profit
Fin. Strength 36
Balance sheet, leverage, solvency risk
Investment 56
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 84
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

Lizhong Sitong Light Alloys Group Co., Ltd., together with its subsidiaries, engages in the research, design, manufacture, and sale of functional master alloys, recycled cast aluminum alloy materials, and aluminum alloy wheel products.

Full company description

Lizhong Sitong Light Alloys Group Co., Ltd., together with its subsidiaries, engages in the research, design, manufacture, and sale of functional master alloys, recycled cast aluminum alloy materials, and aluminum alloy wheel products. It operates through three segments: Aluminum-Based Functional Master Alloys, Recycled Cast Aluminum Alloys, And Aluminum Alloy Wheels. The company offers aluminum-based functional master alloys, aerospace special master alloys fluxes, and other master alloy products; casting aluminium alloy ingots and liquid, wrought aluminium alloys, national aluminium alloy standard samples, and new aluminium alloy materials; and aluminium alloy wheels, lightweight automotive components, and precision molds, as well as retails customized products. Its products are used in automobiles, high-speed rail, power and electric appliances, consumer electronics, communications, aerospace, high-end equipment, and ships. It operates in China, Europe, North America, South America, Japan, South Korea, the Middle East, and Southeast Asia. The company was formerly known as Hebei Sitong New Metal Material Co., Ltd and changed its name to Lizhong Sitong Light Alloys Group Co., Ltd. in July 2022. Lizhong Sitong Light Alloys Group Co., Ltd. was founded in 1984 and is based in Baoding, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lizhong Sitong Light Alloys Group reported revenue of ¥32.1B in FY2025 versus ¥18.6B in FY2021, a compound +14.6%/yr. Reported net income was ¥889M in FY2025, compounding +18.6%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
32.1B CNY
Latest YoY
+18.0%
Avg. growth/yr (3Y)
+14.6%
Avg. growth/yr (5Y)
+19.1%
Avg. growth/yr (14Y)
+37.2%
Revenue +14.6%/yr
FY21 ¥18.6B
FY22 ¥21.4B
FY23 ¥23.4B
FY24 ¥27.2B
FY25 ¥32.1B
Net income +18.6%/yr
FY21 ¥450M
FY22 ¥492M
FY23 ¥606M
FY24 ¥707M
FY25 ¥889M

Watch 300428: 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). "Lizhong Sitong Light Alloys Group Fair Value". https://www.fairvalue-calculator.com/stock/300428

Peer Group

Aluminum · 83 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 44 · Below median
Fair Value upside +16% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 3% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 18% · Above median
Dividend yield (TTM) 2.0% · Above median
Debt / equity 0.23× · Higher than median

Valuation Multiples vs Aluminum median · lower = cheaper

P/E (TTM) 14.2× · Cheaper than median
P/B 1.71× · Pricier than median
P/S (TTM) 0.42× · Cheaper than median
EV/EBITDA 7.0× · 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 55 · sector 15
FUTURE 89 · sector 26
PAST 44 · sector 30
HEALTH 88 · sector 91
DIVIDEND 40 · sector 33

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 Aluminum stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Shandong Hongqiao Aluminum Industry Holding 002379 ¥18.54 ¥26.70 +44%
China Hongqiao Group 1378 HK$24.54 HK$45.53 +86%
Hindalco Industries Limited HINDALCO ₹955.80 ₹1,026 +7%
Aluminum Corporation 601600 ¥8.11 ¥12.58 +55%
Norsk Hydro ASA NHY kr 84.96 kr 58.10 -32%
Press Metal Aluminium Holdings 8869 8.02 MYR 3.88 MYR -52%
Alcoa Corporation AAI A$70.60 A$49.53 -30%
Yunnan Aluminium Co 000807 ¥25.12 ¥29.68 +18%
Henan Shenhuo Coal Industry and Electricity Power Co 000933 ¥25.51 ¥30.28 +19%
Tianshan Aluminum Group 002532 ¥11.99 ¥21.86 +82%

Compare Lizhong Sitong Light Alloys Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Lizhong Sitong Light Alloys Group (300428) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥22.05 versus a price of ¥19.03, about +16% (undervalued).
What is the fair value of 300428?
Our model-based fair value for Lizhong Sitong Light Alloys Group is ¥22.05 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥19.03.
What is the quality score of 300428?
Lizhong Sitong Light Alloys Group has a Quality Score of 44/100. 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 Lizhong Sitong Light Alloys Group (300428)?
Lizhong Sitong Light Alloys Group reported trailing-twelve-month revenue of about 33.4B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300428?
The net profit margin of Lizhong Sitong Light Alloys Group is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.
Does Lizhong Sitong Light Alloys Group pay a dividend?
Lizhong Sitong Light Alloys Group currently shows a dividend yield of about 1.98% 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 Lizhong Sitong Light Alloys 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.