Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. stock ¥4.00, price ¥15.04, that is 73.4% below the price, quality 53 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
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 Nov 8, 2026.
How to read this chart
60‑month range ¥8.43 – ¥37.31 · fair‑value band ¥2.80 – ¥4.45 · the ¥15.04 price screens above the ¥4.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. in your weekly email
Every Wednesday you see whether Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. 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.
Qinhuangdao Tianqin Equipment Manufacturing Co.,Ltd. engages in the special protective devices and equipment in China. The company offers special protective devices, equipment parts, technical services, and others, as well as special protective devices and equipment parts.
Show moreShow less
Its products are used in defense equipment protection, such as land, sea and air, and civil protection. The company was founded in 1996 and is based in Qinhuangdao, China.
Stock analysis
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) currently trades at ¥15.04, while our model-based Fair Value estimate is ¥4.00, 73% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥5.35 per share, and 1 of the 16 models we run sit above the ¥15.04 price.
Bear case: the Dividend Discount group reads lowest at ¥2.41, and 15 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥2.80 (bear) to ¥4.45 (bull), the price of ¥15.04 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 53/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. reported revenue of 232M CNY in FY2025 versus 241M CNY in FY2021, a compound −0.9%/yr. Reported net income was 42.3M CNY in FY2025, compounding −14.9%/yr from FY2021.
Key figures
Market cap 2.4B CNY (≈ $358M) Small · P/E ratio 167.1 · P/S ratio 15.3 · EPS (TTM) ¥0.0900 · Dividend yield 1.3% · Net margin 10.3% · Return on equity 1.5% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at −73%, 300922 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥1.60 to ¥17.07). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥2.80Fair Value ¥4.00Bull¥4.45
Price ¥15.04 · Downside -73.4%
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.24/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+0.7%
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.
+16.2%
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.
+0.2%
Start year 2020 (pandemic). Over 10 years: +6.5% a year
Revenue growth 12 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.
+7.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−10.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−12.2%
Dividend (yield on the price)1.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−12.2% vs −3.4%, slowing
Profit margin 2020 to 2025 ⓘ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.32% → 17%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 3.4%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. with another stock
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.Specialty Chemicals · 728 stocks
Beats the industry median on 2/11 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−73.4% · Bottom 25%
Profitability
Return on equity (12 months)1.5% · Bottom 25%
Return on assets3.7% · Above median
Net margin (12 months)10.3% · Above median
Operating margin (12 months)−17.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−34.6% · Bottom 25%
Dividend yield (12 months)1.3% · Below median
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
P/E (12 months)167.1× · Priciest 25%
P/B2.50× · Pricier than median
P/S (12 months)15.28× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 67
PAST (return on equity)6· sector 27
HEALTH (low debt)0· sector 95
DIVIDEND (yield)27· sector 31
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.
Is Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥4.00 versus a price of ¥15.04, about 73% lower (overvalued).
What is the fair value of 300922?
Our model-based fair value for Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is ¥4.00 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥15.04.
What is the quality score of 300922?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. 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 price target for Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Our model-based price target is the fair value of ¥4.00 (as of Nov 8, 2026) from 16 valuation models. Cautious scenario ¥2.80, optimistic scenario ¥4.45. It is a calculation from audited fundamentals, not an analyst target.
What is the Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥4.00, about 73% lower versus a price of ¥15.04 (overvalued). Cautious scenario ¥2.80, optimistic scenario ¥4.45. The calculation is refreshed regularly with new filings.
What is the revenue of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. reported trailing-twelve-month revenue of about 156M CNY (latest available figure, as of Nov 8, 2026).
Does Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. pay a dividend?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. currently shows a dividend yield of 1.33% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) and when is the ex-dividend date?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. pays a dividend of ¥0.2 per share a year, a dividend yield of 1.3%. The last ex-dividend date was Jun 16, 2026. A dividend has been paid every year since at least 2021. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. it is ¥4.00 per share (as of Nov 8, 2026), against a price of ¥15.04. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 300922 trades above its calculated fair value: price ¥15.04, fair value ¥4.00, a gap of about −73% (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 300922?
No. The price is what the market pays today (¥15.04); the fair value is what the company's own numbers justify (¥4.00). For Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. the two are ¥11.04 per share apart. That gap is exactly why we show both numbers side by side.
How much is Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. worth?
The market values Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. at about 2.4B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥15.04; our models calculate a fair value of ¥4.00 per share.
What do the bullish and bearish scenarios say about 300922?
Our models span a range for Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd.: cautious scenario ¥2.80, base ¥4.00, optimistic ¥4.45 per share (as of Nov 8, 2026, price ¥15.04). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300922?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. trades at a price-to-earnings ratio of 167.1 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥4.00 is built from several models across several years. Other multiples: P/B 2.5, P/S 15.3.
How solid is the balance sheet of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Balance-sheet figures for Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (as of Nov 8, 2026): return on equity 1.5%. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 300922 from its 52-week high?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. trades at ¥15.04, about 42% below its 52-week high of ¥26.05 and 9% above the low of ¥13.84 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.00 is for.
Which stocks are comparable to Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd.?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Nan Ya Plastics Corporation, 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. stock attractive at the current price?
The data as of Nov 8, 2026: price ¥15.04, calculated fair value ¥4.00 (−73%), Quality Score 53/100, from 16 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 300922 calculated?
We run Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥4.00 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Qinhuangdao Tianqin Equipment Manufacturing 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The closing price on Nov 6, 2026 was ¥15.04. Our model-based fair value is ¥4.00, about 73% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. right now?
The price sits above even our optimistic bull case (¥4.45). 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.
Where does the earnings growth of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) come from?
Earnings per share at Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. grew −4.3 % a year from 2013 to 2024. Broken into its drivers: revenue per share −5.9 %, EBIT margin +4.2 %, tax rate −0.2 %, residual (interest, one-offs) −2.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd.
How large is the market capitalisation of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The market capitalisation of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is 2.4B CNY (≈ $358M). 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The price-to-sales ratio of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is 15.3 (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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Earnings per share at Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. are ¥0.0900 (price ÷ EPS = P/E 167.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The dividend yield of Qinhuangdao Tianqin Equipment Manufacturing 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The net margin of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is 10.3% (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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The return on equity (ROE) of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is 1.5% (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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
On an EBIT basis the return on assets of Qinhuangdao Tianqin Equipment Manufacturing 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
The operating margin of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is −17.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Revenue at Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is growing −34.6% versus a year earlier (3y avg +16.2%). 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 Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922)?
Earnings per share at Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. are growing +24.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) generate?
The free cash flow of Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. is −23.2M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. (300922) hold?
Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. holds more cash than debt, 438M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. in the live analysis
One click puts Qinhuangdao Tianqin Equipment Manufacturing Co.Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026