SinoDaan Co Ltd (300635) fair value: what the stock is really worth
As of Oct 29, 2026: fair value (intrinsic value) of SinoDaan Co Ltd stock ¥1.05, price ¥9.49, upside -88.9%, quality 39 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 30, 2026.
How to read this chart
60‑month range ¥6.54 – ¥21.03 · fair‑value band ¥0.9000 – ¥1.20 · the ¥9.49 price screens above the ¥1.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 30, 2026.
Follow SinoDaan Co in your weekly email
Every Wednesday you see whether SinoDaan Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
SinoDaan Co., Ltd. provides engineering consulting services in China.
Show moreShow less
It also provides engineering supervision, electric power survey and design, cost consulting, bidding agency, project agency construction and management, smart engineering management and software research and development, and government procurement agency services.
The company was formerly known as Guangdong Daan Project Management Co., Ltd. and changed its name to SinoDaan Co., Ltd. in April 2018. SinoDaan Co., Ltd. was founded in 2000 and is headquartered in Guangzhou, China.
Stock analysis
SinoDaan Co Ltd (300635) currently trades at ¥9.49, while our model-based Fair Value estimate is ¥1.05, 88.9% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥1.43 per share, and 0 of the 5 models we run sit above the ¥9.49 price.
Bear case: the DCF Models group reads lowest at ¥1.05, and 5 of the 5 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥0.9000 (bear) to ¥1.20 (bull), the price of ¥9.49 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 39/100 (below-average quality), in the Industrials sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
SinoDaan Co Ltd reported revenue of 589M CNY in FY2025 versus 605M CNY in FY2021, a compound −0.6%/yr. Reported net income was −94.5M CNY in FY2025.
Key figures
Market cap 1.3B CNY (≈ $200M) Micro · P/S ratio 2.50 · EPS (TTM) ¥−0.5900 · Dividend yield 1.3% · Net margin −14.8% · Return on equity −19.1% · Return on assets (EBIT) −5.1% · Operating margin 16.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 27 out of 100 (medium confidence).
What moves the price
The share trades about 49% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −32% fair-value upside, at −89%, 300635 screens richer than that median.
Fair Value models
Bear¥0.9000Fair Value ¥1.05Bull¥1.20
Price ¥9.49 · Upside -88.9%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.26/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
−14.3%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+0.0%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.5%
Start year 2020 (pandemic). Over 10 years: +4.1% a year
Revenue growth 13 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
7.2% (2020) → −7.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+72.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +70.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Engineering & Construction · 789 stocks
Beats the industry median on 1/11 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−88.9% · Bottom 25%
Profitability
Return on assets−7.6% · Bottom 25%
Net margin (12 months)−14.8% · Bottom 25%
Operating margin (12 months)16.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−13.6% · Bottom 25%
Dividend yield (12 months)1.3% · Below median
Balance sheet
Debt / equity0.43× · Above median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/B4.35× · Priciest 25%
P/S (12 months)2.45× · Priciest 25%
Price / free cash flow272.0× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 35
FUTURE (revenue growth)0· sector 20
PAST (return on equity)0· sector 29
HEALTH (low debt)79· sector 94
DIVIDEND (yield)27· sector 42
VALUE 0: the price sits above our fair-value range.
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). "SinoDaan Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/300635
Frequently asked questions
Is SinoDaan Co Ltd (300635) overvalued or undervalued?
As of Oct 30, 2026, our model estimates a fair value of ¥1.05 versus a price of ¥9.49, about −89% upside (overvalued).
What is the fair value of 300635?
Our model-based fair value for SinoDaan Co Ltd is ¥1.05 (as of Oct 30, 2026), built from audited fundamentals. The current price: ¥9.49.
What is the quality score of 300635?
SinoDaan Co Ltd has a Quality Score of 39/100. 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 price target for SinoDaan Co Ltd (300635)?
Our model-based price target is the fair value of ¥1.05 (as of Oct 30, 2026) from 5 valuation models. Cautious scenario ¥0.9000, optimistic scenario ¥1.20. It is a calculation from audited fundamentals, not an analyst target.
What is the SinoDaan Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.05, about −89% upside versus a price of ¥9.49 (overvalued). Cautious scenario ¥0.9000, optimistic scenario ¥1.20. The calculation is refreshed regularly with new filings.
What is the revenue of SinoDaan Co Ltd (300635)?
SinoDaan Co Ltd reported trailing-twelve-month revenue of about 543M CNY (latest available figure, as of Oct 30, 2026).
Does SinoDaan Co Ltd pay a dividend?
SinoDaan Co Ltd currently shows a dividend yield of 1.33% relative to its recent price (as of Oct 30, 2026).
What growth is priced into SinoDaan Co Ltd (300635)?
For today's price to be fair in a discounted-cash-flow model, SinoDaan Co Ltd would have to grow free cash flow by +72.9 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.5 % per year. As of Oct 30, 2026.
What discount rate (WACC) does the fair value of 300635 use?
Our models discount SinoDaan Co Ltd at 11.9 %: a base by market capitalisation (micro), damped by beta 0.44, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For SinoDaan Co Ltd that is +72.9 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has SinoDaan Co Ltd (300635) delivered so far?
Over the past 5 years revenue at SinoDaan Co Ltd grew +1.5 % a year. The price currently implies +72.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of SinoDaan Co Ltd (300635) growing?
The median revenue growth in the sector is +7.7 % a year. That is the yardstick for the growth priced into SinoDaan Co Ltd (+72.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of SinoDaan Co Ltd (300635)?
The free-cash-flow yield on the price is 0.37 %: that much free cash flow SinoDaan Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of SinoDaan Co Ltd (300635)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SinoDaan Co Ltd it is ¥1.05 per share (as of Oct 30, 2026), against a price of ¥9.49. It is the blended result of 5 valuation models (cash flow, earnings, asset, dividend).
Is SinoDaan Co Ltd stock overvalued or undervalued in 2026?
As of Oct 30, 2026, 300635 trades above its calculated fair value: price ¥9.49, fair value ¥1.05, a gap of about −89% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 300635?
No. The price is what the market pays today (¥9.49); the fair value is what the company's own numbers justify (¥1.05). For SinoDaan Co Ltd the two are ¥8.44 per share apart. That gap is exactly why we show both numbers side by side.
How much is SinoDaan Co Ltd worth?
The market values SinoDaan Co Ltd at about 1.3B CNY (market capitalisation, as of Oct 30, 2026). Per share that is ¥9.49; our models calculate a fair value of ¥1.05 per share.
What do the bullish and bearish scenarios say about 300635?
Our models span a range for SinoDaan Co Ltd: cautious scenario ¥0.9000, base ¥1.05, optimistic ¥1.20 per share (as of Oct 30, 2026, price ¥9.49). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of SinoDaan Co Ltd (300635)?
Balance-sheet figures for SinoDaan Co Ltd (as of Oct 30, 2026): return on equity −19.1%, debt of 0.43 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is 300635 from its 52-week high?
SinoDaan Co Ltd trades at ¥9.49, about 49% below its 52-week high of ¥18.61 and at the low of ¥9.48 (as of Oct 29, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.05 is for.
Which stocks are comparable to SinoDaan Co Ltd?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is SinoDaan Co Ltd stock attractive at the current price?
The data as of Oct 30, 2026: price ¥9.49, calculated fair value ¥1.05 (−89%), Quality Score 39/100, from 5 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 300635 calculated?
We run SinoDaan Co Ltd through 5 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥1.05, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.1 % above its aggregate fair value. SinoDaan Co Ltd itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of SinoDaan Co Ltd (300635)?
The closing price on Oct 29, 2026 was ¥9.49. Our model-based fair value is ¥1.05, about −89% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SinoDaan Co Ltd right now?
The price sits above even our optimistic bull case (¥1.20). The favourable scenario is already priced in. Weak quality (39/100) 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.
Key figures of SinoDaan Co Ltd
How large is the market capitalisation of SinoDaan Co Ltd (300635)?
The market capitalisation of SinoDaan Co Ltd is 1.3B CNY (≈ $200M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of SinoDaan Co Ltd (300635)?
The price-to-sales ratio of SinoDaan Co Ltd is 2.50 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of SinoDaan Co Ltd (300635)?
Earnings per share at SinoDaan Co Ltd are ¥−0.5900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SinoDaan Co Ltd (300635)?
The dividend yield of SinoDaan Co Ltd is 1.3%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of SinoDaan Co Ltd (300635)?
The net margin of SinoDaan Co Ltd is −14.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of SinoDaan Co Ltd (300635)?
The return on equity (ROE) of SinoDaan Co Ltd is −19.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of SinoDaan Co Ltd (300635)?
On an EBIT basis the return on assets of SinoDaan Co Ltd is −5.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of SinoDaan Co Ltd (300635)?
The operating margin of SinoDaan Co Ltd is 16.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SinoDaan Co Ltd (300635)?
Revenue at SinoDaan Co Ltd is growing −13.6% versus a year earlier (3y avg 0.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at SinoDaan Co Ltd (300635)?
Earnings per share at SinoDaan Co Ltd are growing +227% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SinoDaan Co Ltd (300635) carry?
The net debt of SinoDaan Co Ltd is 132M CNY (fiscal year 2025, ≈ 26.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch SinoDaan Co Ltd in the live analysis
One click puts SinoDaan Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 30, 2026