Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) fair value: what the stock is really worth
We calculate from audited financials what Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch 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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
59‑month range ¥10.00 – ¥38.70 · fair‑value band ¥13.95 – ¥43.24 · the ¥27.07 price screens above the ¥24.18 fair value. Dashed = 300-day average. As of Sep 13, 2026.
Hangzhou Dadi Haiyang Environmental Protection Co., Ltd. engages in the chemical utilization and harmless disposal business in China. It is involved in the collection, transportation, storage, and utilization of waste mineral oil, waste emulsion, waste filter elements, waste oil barrels, waste oil drums (pots), and other hazardous waste.
Show more
Hangzhou Dadi Haiyang Environmental Protection Co., Ltd. engages in the chemical utilization and harmless disposal business in China. It is involved in the collection, transportation, storage, and utilization of waste mineral oil, waste emulsion, waste filter elements, waste oil barrels, waste oil drums (pots), and other hazardous waste. The company engages in the dismantling and utilization of televisions, refrigerators, air conditioners, washing machines, and computers; and printers, copiers, fax machines, water heaters, mobile phones, water dispensers, and other small household appliances. In addition, it produces lubricating base oil, and waste plastics, as well as scrap iron, including scrap iron alloys. The company serves various range of customers comprising listed companies, group companies, and foreign-funded enterprises, etc. Hangzhou Dadi Haiyang Environmental Protection Co., Ltd. was founded in 2003 and is headquartered in Hangzhou, China.
Stock analysis
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) currently trades at ¥27.07, while our model-based Fair Value estimate is ¥24.18, implying the stock looks roughly 12.0% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥25.46 per share, and 3 of the 11 models we run sit above the ¥27.07 price.
Bear case: the Asset-Based group reads lowest at ¥3.74, and 8 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥13.95 (bear) to ¥43.24 (bull), the price of ¥27.07 sits inside 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 54/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. reported revenue of 1.4B CNY in FY2025 versus 527M CNY in FY2021, a compound +27.0%/yr. Reported net income was −31.9M CNY in FY2025.
Key figures
Market cap 3.8B CNY (≈ $570M) · P/S ratio 2.99 · EPS (TTM) ¥−0.1900 · Dividend yield 2.2% · Net margin −2.3% · Return on equity −2.4% · Return on assets (EBIT) 5.8% · Operating margin 10.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −25% fair-value upside, at −11%, 301068 screens cheaper than that median.
Fair Value models
Bear ¥13.95Fair Value ¥24.18Bull ¥43.24
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−2.7%
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.
+19.8%
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.
+23.5%
Revenue growth 6 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.
+20.6%
’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.
22.7% (2019) → −0.1% (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
Little optimism in the price
The price assumes less 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).
+15.7%
Yearly growth needed for the next five years to justify today's price.
Compare Hangzhou Dadi Haiyang Environmental Protection 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.Waste Management · 167 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside−83% · Bottom 25%
Profitability
Return on assets0% · Below median
Net margin (TTM)−2% · Bottom 25%
Operating margin (TTM)11% · Above median
Growth and dividend
Revenue growth−31% · Bottom 25%
Dividend yield (TTM)2.2% · Below median
Balance sheet
Debt / equity0.19× · Below median
Valuation Multiplesvs Waste Management median · lower = cheaper
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). "Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/301068
Frequently asked questions
Is Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ¥24.18 versus a price of ¥27.07, about −11% upside (overvalued).
What is the fair value of 301068?
Our model-based fair value for Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is ¥24.18 (as of Sep 13, 2026), built from audited fundamentals. The current price: ¥27.07.
What is the quality score of 301068?
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. has a Quality Score of 54/100. 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Our model-based price target is the fair value of ¥24.18 (as of Sep 13, 2026) from 11 valuation models. Cautious scenario ¥13.95, optimistic scenario ¥43.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. stock forecast for 2026?
Our models put fair value at ¥24.18, about −11% upside versus a price of ¥27.07 (overvalued). Cautious scenario ¥13.95, optimistic scenario ¥43.24. The calculation is refreshed regularly with new filings.
What is the revenue of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. reported trailing-twelve-month revenue of about 1.3B CNY (latest available figure, as of Sep 13, 2026).
Does Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. pay a dividend?
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. currently shows a dividend yield of about 2.19% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
For today's price to be fair in a discounted-cash-flow model, Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. would have to grow free cash flow by +15.7 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +23.5 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 301068 use?
Our models discount Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. at 10.4 %: a base by market capitalisation (small), damped by beta 0.42, 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. that is +15.7 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) delivered so far?
Over the past 5 years revenue at Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. grew +23.5 % a year. The price currently implies +15.7 % 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (+15.7 % 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The free-cash-flow yield on the price is 4.24 %: that much free cash flow Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. it is ¥24.18 per share (as of Sep 13, 2026), against a price of ¥27.07. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 301068 trades above its calculated fair value: price ¥27.07, fair value ¥24.18, a gap of about −11% (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 301068?
No. The price is what the market pays today (¥27.07); the fair value is what the company's own numbers justify (¥24.18). For Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. the two are ¥2.89 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. worth?
The market values Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. at about 3.8B CNY (market capitalisation, as of Sep 13, 2026). Per share that is ¥27.07; our models calculate a fair value of ¥24.18 per share.
What do the bullish and bearish scenarios say about 301068?
Our models span a range for Hangzhou Dadi Haiyang Environmental Protection Co. Ltd.: cautious scenario ¥13.95, base ¥24.18, optimistic ¥43.24 per share (as of Sep 13, 2026, price ¥27.07). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Balance-sheet figures for Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (as of Sep 13, 2026): return on equity −2.4%, debt of 0.19 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 301068 from its 52-week high?
Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. trades at ¥27.07, about 33% below its 52-week high of ¥40.28 and 9% above the low of ¥24.80 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ¥24.18 is for.
Which stocks are comparable to Hangzhou Dadi Haiyang Environmental Protection Co. Ltd.?
From the same area (Industrials) we also value Waste Management, Inc, Republic Services, Inc, Waste Connections, Inc, Veolia Environnement SA, 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. stock attractive at the current price?
The data as of Sep 13, 2026: price ¥27.07, calculated fair value ¥24.18 (−11%), Quality Score 54/100, from 11 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 301068 calculated?
We run Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. through 11 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 ¥24.18, 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 15.8 % above its aggregate fair value. Hangzhou Dadi Haiyang Environmental Protection 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 should I pay attention to with Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. right now?
The model range is unusually wide (¥13.95 to ¥43.24). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd.
How large is the market capitalisation of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The market capitalisation of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 3.8B CNY (≈ $570M). 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The price-to-sales ratio of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 2.99 (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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Earnings per share at Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. are ¥−0.1900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The dividend yield of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 2.2%. 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The net margin of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is −2.3% (fiscal year 2025). 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The return on equity (ROE) of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is −2.4% (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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
On an EBIT basis the return on assets of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 5.8% (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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
The operating margin of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 10.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Revenue at Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is growing −31.4% versus a year earlier (3y avg +19.8%). 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068)?
Earnings per share at Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. are growing +65.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. (301068) carry?
The net debt of Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. is 263M CNY (fiscal year 2025, ≈ 1.6 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 Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. in the live analysis
One click puts Hangzhou Dadi Haiyang Environmental Protection Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
