EN DE

TJK Intelligent Equipment Manufacturing (Tianjin) Co (300823) Fair Value & Analysis

Industrials · CN · Market cap 2.1B CNY

TI TJK Intelligent Equipment Manufacturing (Tianjin) Co 300823 · SHE
Price¥14.81
Fair Value¥5.42
Upside-63.4%
Quality72/100
Watch TJK Intelligent Equipment Manufacturing (Tianjin) Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.9% net margin
Low debt · generates free cash flow
1.53% dividend yield
Mixed vs. peers (8/14)
Moderate moat 50/100
Evidence: High Range ¥4.07 – ¥6.78 Share as image

Fair value as of: Jul 9, 2026

From 22 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥6.40 to ¥5.42 (−15.3%) since Jun 24, 2026. Share price +1.6% over the past month.

A solid business, but screening 63% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥6.78). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥20.33 ¥7.31 Fair Value ¥5.42 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 ¥7.31 – ¥20.33 · fair‑value band ¥4.07 – ¥6.78 · the ¥14.81 price screens above the ¥5.42 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

TJK Intelligent Equipment Manufacturing (Tianjin) Co (300823) currently trades at ¥14.81, while our model-based Fair Value estimate is ¥5.42, implying the stock looks roughly 63.4% overvalued today. The Quality Score stands at 72/100 (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, TJK Intelligent Equipment Manufacturing (Tianjin) Co generated revenue of 435M CNY at a net margin of 11.9%. Revenue grew 36.5% year over year. It earns a return on equity of 6.1%. The balance sheet holds a net cash position of 102M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.07 (bear case) to ¥6.78 (bull case); at ¥14.81, 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 25% below its 52-week high and 11% 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 -63%, 300823 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 DCF ¥8.71 ¥11.22 ¥15.41 80
Residual Income ¥5.28 ¥5.15 ¥4.41 76
Rev-Margin DCF ¥6.25 ¥8.19 ¥10.64 74
All 22 models by family
DCF Models
FCF DCF ¥8.41 ¥11.01 ¥15.72 38
Owner Earnings ¥5.81 ¥7.47 ¥10.49 31
5Y Revenue Exit ¥6.25 ¥8.02 ¥10.59 39
5Y EBITDA Exit ¥8.13 ¥11.26 ¥15.44 41
5Y P/E Exit ¥6.17 ¥7.88 ¥9.96 38
10Y Revenue Exit ¥6.97 ¥8.38 ¥9.85 36
10Y EBITDA Exit ¥8.19 ¥10.36 ¥12.66 37
10Y P/E Exit ¥7.02 ¥8.30 ¥9.48 35
Earnings-Based
Graham-Dodd ¥1.76 ¥2.24 ¥2.55 54
EPV ¥5.26 ¥5.90 ¥6.45 59
Multiples
P/E Multiple ¥4.07 ¥5.42 ¥6.78 63
P/S Multiple ¥3.29 ¥4.39 ¥5.49 58
P/B Multiple ¥3.29 ¥4.39 ¥5.49 55
EV/EBIT ¥7.52 ¥9.63 ¥11.74 53
EV/EBITDA ¥9.06 ¥11.68 ¥14.30 54
EV/Revenue ¥5.14 ¥6.82 ¥8.51 43
Asset-Based
NCAV (Graham) ¥3.65 ¥4.89 ¥7.30 50
Growth DCF
Growth DCF ¥8.71 ¥11.22 ¥15.41 80
Rev-Margin DCF ¥6.25 ¥8.19 ¥10.64 74
Economic Profit
Residual Income ¥5.28 ¥5.15 ¥4.41 76
ROIC Compounder ¥5.26 ¥5.90 ¥6.45 72
Growth Earnings
Growth-Adj P/E ¥2.87 ¥4.10 ¥5.33 68

Widest divergence: DCF Models (¥8.30) versus Earnings-Based (¥2.24). Highest evidence: Growth DCF (80).

Notify me when 300823 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 435M CNY
Revenue growth (YoY) +36.5%
Net margin 11.9%
Return on equity 6.1%
Free cash flow 102M CNY FY2025
P/E ratio 41.9
More key figures
Operating margin 19.2%
EPS (TTM) ¥0.3900
Dividend yield 1.5%
EPS growth (YoY) +24.1%
Net cash 102M CNY FY2024

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

Quality Score breakdown

Overall quality 72/100

Of which business quality 71 · Market factors (momentum, volatility) 43

Profitability 27
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 28
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

TJK Intelligent Equipment Manufacturing (Tianjin) Co., Ltd. engages in research and development, design, production, and sale of medium and high-end CNC steel bar processing equipment, supporting software, and provided intelligent CNC steel in China and internationally.

Full company description

TJK Intelligent Equipment Manufacturing (Tianjin) Co., Ltd. engages in research and development, design, production, and sale of medium and high-end CNC steel bar processing equipment, supporting software, and provided intelligent CNC steel in China and internationally. The company provides excavation machinery, shovel conveyors machinery, hoisting machinery, industrial vehicles, compaction machinery, road construction and maintenance machinery, concrete machinery, excavation machinery, pile machinery, municipal and sanitation machinery, concrete products machinery, aerial work machinery, decoration machinery, steel reinforcement and prestressing machinery, rock drilling machinery, etc. TJK Intelligent Equipment Manufacturing (Tianjin) Co., Ltd. was formerly known as Tjk Machinery (Tianjin) Co., Ltd. and changed its name to TJK Intelligent Equipment Manufacturing (Tianjin) Co., Ltd. in June 2024. The company was founded in 2002 and is based in Tianjin, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TJK Intelligent Equipment Manufacturing (Tianjin) Co reported revenue of ¥409M in FY2025 versus ¥481M in FY2021, a compound −4.0%/yr. Reported net income was ¥33.8M in FY2025, compounding −21.8%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
409M CNY
Latest YoY
−9.3%
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.
−2.2%
Avg. growth/yr (5Y) 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.
−2.6%
Avg. growth/yr (13Y) 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.
+2.3%
Revenue −4.0%/yr
FY21 ¥481M
FY22 ¥437M
FY23 ¥461M
FY24 ¥451M
FY25 ¥409M
Net income −21.8%/yr
FY21 ¥90.6M
FY22 ¥35.4M
FY23 ¥57.5M
FY24 ¥44.8M
FY25 ¥33.8M
Character of growth · EPS growth decomposed (2013-2024) +8.1 % p.a.
Revenue per share −0.8 pp

of which total revenue +5.6 pp · buybacks/dilution −6.3 pp

EBIT margin +8.0 pp
Tax rate +0.6 pp
Residual (interest, one-offs) +0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300823 screens 63% 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). "TJK Intelligent Equipment Manufacturing (Tianjin) Co Fair Value". https://www.fairvalue-calculator.com/stock/300823

Peer Group

Specialty Industrial Machinery · 808 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 72 · Top 25%
Fair Value upside −63% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 3% · Below median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 37% · Top 25%
Dividend yield (TTM) 1.5% · Above median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 41.9× · Pricier than median
P/B 2.24× · Cheaper than median
P/S (TTM) 4.93× · Pricier than 75% of peers
P/FCF 3.1× · Cheaper than median
EV/EBITDA 19.8× · 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 23
PAST 24 · sector 28
HEALTH 100 · sector 96
DIVIDEND 31 · 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 TJK Intelligent Equipment Manufacturing (Tianjin) Co 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 TJK Intelligent Equipment Manufacturing (Tianjin) Co (300823) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥5.42 versus a price of ¥14.81, about −63% (overvalued).
What is the fair value of 300823?
Our model-based fair value for TJK Intelligent Equipment Manufacturing (Tianjin) Co is ¥5.42 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥14.81.
What is the quality score of 300823?
TJK Intelligent Equipment Manufacturing (Tianjin) Co has a Quality Score of 72/100. 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 TJK Intelligent Equipment Manufacturing (Tianjin) Co (300823)?
TJK Intelligent Equipment Manufacturing (Tianjin) Co reported trailing-twelve-month revenue of about 435M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300823?
The net profit margin of TJK Intelligent Equipment Manufacturing (Tianjin) Co is about 11.9%, meaning it keeps roughly 11.9% of revenue as net income. Based on the latest reported figures.
Does TJK Intelligent Equipment Manufacturing (Tianjin) Co pay a dividend?
TJK Intelligent Equipment Manufacturing (Tianjin) Co currently shows a dividend yield of about 1.53% 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 TJK Intelligent Equipment Manufacturing (Tianjin) 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.