EN DE

Shandong Weifang Rainbow Chemical Co (301035) Fair Value & Analysis

Basic Materials · CN · Market cap 18.5B CNY

SW Shandong Weifang Rainbow Chemical Co 301035 · SHE
Price¥53.54
Fair Value¥48.71
Upside-9.0%
Quality70/100
Watch Shandong Weifang Rainbow Chemical Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.3% net margin
Low debt · generates free cash flow
2.24% dividend yield
Mixed vs. peers (8/14)
Moderate moat 52/100
Evidence: High Range ¥36.54 – ¥69.40 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥62.13 to ¥48.71 (−21.6%) since Jun 24, 2026. Share price +14.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (¥36.54 to ¥69.40) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥76.99 ¥24.81 Fair Value ¥48.71 Jul 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 ¥24.81 – ¥76.99 · fair‑value band ¥36.54 – ¥69.40 · the ¥53.54 price screens above the ¥48.71 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

Shandong Weifang Rainbow Chemical Co (301035) currently trades at ¥53.54, while our model-based Fair Value estimate is ¥48.71, implying the stock looks roughly 9.0% fairly valued today. The Quality Score stands at 70/100 (solid quality), in the Basic Materials 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, Shandong Weifang Rainbow Chemical Co generated revenue of 15.2B CNY at a net margin of 6.3%. Revenue grew 18.8% year over year. It earns a return on equity of 14.1%. The stock trades on a trailing P/E of 19.4. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥36.54 (bear case) to ¥69.40 (bull case); at ¥53.54, 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 19% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at -9%, 301035 screens cheaper 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 ¥53.06 ¥89.36 ¥152.99 80
Residual Income ¥20.11 ¥25.45 ¥62.81 76
Rev-Margin DCF ¥52.21 ¥87.01 ¥133.68 74
All 24 models by family
DCF Models
FCF DCF ¥53.80 ¥94.60 ¥168.96 38
Owner Earnings ¥26.49 ¥42.38 ¥71.32 31
5Y Revenue Exit ¥52.21 ¥88.28 ¥138.53 39
5Y EBITDA Exit ¥51.34 ¥86.42 ¥131.44 41
5Y P/E Exit ¥46.54 ¥76.18 ¥110.84 38
10Y Revenue Exit ¥50.89 ¥85.90 ¥142.28 36
10Y EBITDA Exit ¥51.81 ¥84.51 ¥136.15 37
10Y P/E Exit ¥48.59 ¥76.86 ¥118.32 35
Earnings-Based
Graham-Dodd ¥19.49 ¥101.26 ¥140.06 54
Lynch FV ¥27.72 ¥39.60 ¥51.48 50
PEG = 1.0 ¥27.72 ¥39.60 ¥51.48 46
EPV ¥45.74 ¥51.84 ¥57.19 59
Multiples
P/E Multiple ¥36.54 ¥48.71 ¥60.89 63
P/S Multiple ¥36.54 ¥48.71 ¥60.89 58
P/B Multiple ¥36.54 ¥48.71 ¥60.89 55
EV/EBIT ¥60.23 ¥77.28 ¥94.33 53
EV/EBITDA ¥53.07 ¥67.73 ¥82.40 54
EV/Revenue ¥51.40 ¥69.53 ¥87.67 43
Asset-Based
NCAV (Graham) ¥10.36 ¥13.88 ¥20.71 50
Growth DCF
Growth DCF ¥53.06 ¥89.36 ¥152.99 80
Rev-Margin DCF ¥52.21 ¥87.01 ¥133.68 74
Economic Profit
Residual Income ¥20.11 ¥25.45 ¥62.81 76
ROIC Compounder ¥50.85 ¥64.51 ¥81.55 72
Growth Earnings
Growth-Adj P/E ¥37.37 ¥53.39 ¥69.40 68

Widest divergence: Growth DCF (¥87.01) versus Asset-Based (¥13.88). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 15.2B CNY
Revenue growth (YoY) +18.8%
Net margin 6.3%
Return on equity 14.1%
Free cash flow 1.2B CNY FY2025
P/E ratio 19.4
More key figures
Operating margin 11.7%
EPS (TTM) ¥2.62
Dividend yield 2.2%
EPS growth (YoY) -35.2%

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 69 · Market factors (momentum, volatility) 56

Profitability 48
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 59
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 55
Distance to the 52-week high (market factor)
Net Issuance 90
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

Shandong Weifang Rainbow Chemical Co., Ltd operates as a crop protection company in China. It offers herbicides, fungicides, insecticides, plant growth regulators, seeds treatments, biostimulants, bio-pesticides, bio-fertilizers, non-crop herbicides, non-crop insecticides, and non-crop fungicides.

Full company description

Shandong Weifang Rainbow Chemical Co., Ltd operates as a crop protection company in China. It offers herbicides, fungicides, insecticides, plant growth regulators, seeds treatments, biostimulants, bio-pesticides, bio-fertilizers, non-crop herbicides, non-crop insecticides, and non-crop fungicides. The company also offers smart growing, business partners, bio solutions, non-crop solutions, and design studio services. The company was founded in 2000 and is headquartered in Jinan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shandong Weifang Rainbow Chemical Co reported revenue of ¥14.7B in FY2025 versus ¥9.8B in FY2021, a compound +10.7%/yr. Reported net income was ¥1.0B in FY2025, compounding +6.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
14.7B CNY
Latest YoY
+10.5%
Avg. growth/yr (3Y)
+0.5%
Avg. growth/yr (5Y)
+15.0%
Avg. growth/yr (6Y)
+15.9%
Revenue +10.7%/yr
FY21 ¥9.8B
FY22 ¥14.5B
FY23 ¥11.5B
FY24 ¥13.3B
FY25 ¥14.7B
Net income +6.9%/yr
FY21 ¥800M
FY22 ¥1.4B
FY23 ¥771M
FY24 ¥450M
FY25 ¥1.0B

Watch 301035: 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). "Shandong Weifang Rainbow Chemical Co Fair Value". https://www.fairvalue-calculator.com/stock/301035

Peer Group

Agricultural Inputs · 179 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 70 · Top 25%
Fair Value upside −9% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 7% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth 19% · Above median
Dividend yield (TTM) 2.2% · Above median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 19.4× · Pricier than median
P/B 2.45× · Pricier than 75% of peers
P/S (TTM) 1.22× · Pricier than median
P/FCF 2.3× · Pricier than median
EV/EBITDA 7.2× · 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 21 · sector 22
FUTURE 94 · sector 37
PAST 57 · sector 24
HEALTH 98 · sector 97
DIVIDEND 45 · sector 33

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

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare Shandong Weifang Rainbow Chemical Co 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 Shandong Weifang Rainbow Chemical Co (301035) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥48.71 versus a price of ¥53.54, about −9% (fairly valued).
What is the fair value of 301035?
Our model-based fair value for Shandong Weifang Rainbow Chemical Co is ¥48.71 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥53.54.
What is the quality score of 301035?
Shandong Weifang Rainbow Chemical Co has a Quality Score of 70/100. 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 Shandong Weifang Rainbow Chemical Co (301035)?
Shandong Weifang Rainbow Chemical Co reported trailing-twelve-month revenue of about 15.2B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301035?
The net profit margin of Shandong Weifang Rainbow Chemical Co is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does Shandong Weifang Rainbow Chemical Co pay a dividend?
Shandong Weifang Rainbow Chemical Co currently shows a dividend yield of about 2.24% 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 Shandong Weifang Rainbow Chemical 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.