EN DE

China Sciences Ecorizon Tech Co (301175) Fair Value & Analysis

Industrials · CN · Market cap 8.0B CNY

CS China Sciences Ecorizon Tech Co 301175 · SHE
Price¥5.44
Fair Value¥4.98
Upside-8.5%
Quality55/100
Watch China Sciences Ecorizon Tech Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 20.0% net margin
Moderate debt · generates free cash flow
2.99% dividend yield
Mixed vs. peers (8/14)
Moderate moat 63/100
Evidence: Medium Range ¥2.26 – ¥6.81 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Share price +9.5% over the past month.

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

What matters now

  • The model range is unusually wide (¥2.26 to ¥6.81). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥9.14 ¥3.83 Fair Value ¥4.98 Jul 2022 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

49‑month range ¥3.83 – ¥9.14 · fair‑value band ¥2.26 – ¥6.81 · the ¥5.44 price screens above the ¥4.98 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

China Sciences Ecorizon Tech Co (301175) currently trades at ¥5.44, while our model-based Fair Value estimate is ¥4.98, implying the stock looks roughly 8.5% fairly valued today. The Quality Score stands at 55/100 (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: medium).

Over the trailing twelve months, China Sciences Ecorizon Tech Co generated revenue of 1.9B CNY at a net margin of 20.0%. Revenue grew 18.3% year over year. It earns a return on equity of 10.5%. Net debt stands at 1.3B CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥2.26 (bear case) to ¥6.81 (bull case); at ¥5.44, 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 31% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -40% fair-value upside, at -8%, 301175 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 ¥0.6900 ¥2.07 ¥4.12 80
Residual Income ¥2.20 ¥2.44 ¥3.84 76
Rev-Margin DCF ¥0.7900 ¥2.16 ¥4.05 74
All 24 models by family
DCF Models
FCF DCF ¥0.7300 ¥2.01 ¥4.80 38
Owner Earnings ¥0.6700 31
5Y Revenue Exit ¥0.7900 ¥2.22 ¥4.25 39
5Y EBITDA Exit ¥3.17 ¥7.43 ¥13.13 41
5Y P/E Exit ¥2.32 ¥5.56 ¥9.52 38
10Y Revenue Exit ¥0.7000 ¥2.07 ¥4.35 36
10Y EBITDA Exit ¥2.34 ¥5.93 ¥12.06 37
10Y P/E Exit ¥1.77 ¥4.55 ¥8.93 35
Earnings-Based
Graham-Dodd ¥1.76 ¥9.95 ¥13.83 54
Lynch FV ¥2.79 ¥3.99 ¥5.18 50
PEG = 1.0 ¥2.79 ¥3.99 ¥5.18 46
EPV ¥1.89 ¥2.32 ¥2.69 59
Multiples
P/E Multiple ¥4.09 ¥5.45 ¥6.81 63
P/S Multiple ¥1.91 ¥2.54 ¥3.18 58
P/B Multiple ¥3.31 ¥4.41 ¥5.51 55
EV/EBIT ¥3.98 ¥5.57 ¥7.17 53
EV/EBITDA ¥4.61 ¥6.42 ¥8.22 54
EV/Revenue ¥0.8100 ¥1.49 ¥2.18 43
Asset-Based
NCAV (Graham) ¥1.26 ¥1.69 ¥2.52 50
Growth DCF
Growth DCF ¥0.6900 ¥2.07 ¥4.12 80
Rev-Margin DCF ¥0.7900 ¥2.16 ¥4.05 74
Economic Profit
Residual Income ¥2.20 ¥2.44 ¥3.84 76
ROIC Compounder ¥1.89 ¥2.32 ¥2.94 72
Growth Earnings
Growth-Adj P/E ¥4.17 ¥5.96 ¥7.75 68

Widest divergence: Growth Earnings (¥5.96) versus Asset-Based (¥1.69). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.9B CNY
Revenue growth (YoY) +18.3%
Net margin 20.0%
Return on equity 10.5%
Free cash flow 169M CNY FY2025
P/E ratio 20.1
More key figures
Operating margin 26.2%
EPS (TTM) ¥0.2700
Dividend yield 3.0%
EPS growth (YoY) +10.0%
Net debt 1.3B CNY FY2025

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 53 · Market factors (momentum, volatility) 43

Profitability 38
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 49
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 82
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

China Sciences Ecorizon Tech Co., Ltd. provides waste treatment and disposal services. The company is involved in the investment, construction, and operation of domestic waste incineration power generation projects; generation of electricity, heat, and biogas; and provision of heating services to industrial enterprises.

Full company description

China Sciences Ecorizon Tech Co., Ltd. provides waste treatment and disposal services. The company is involved in the investment, construction, and operation of domestic waste incineration power generation projects; generation of electricity, heat, and biogas; and provision of heating services to industrial enterprises. It also offers treatment and disposal of various types of urban waste, such as household waste, kitchen waste, urban sludge, and medical waste. In addition, the company provides operation management consulting and on-site supervision services related to waste treatment and disposal projects. Further, it offers hazardous waste treatment and disposal services; and designs, produces, and sells environmental protection equipment required for waste treatment and disposal projects, including grate furnaces and biogas purification equipment. The company was formerly known as Beijing China Sciences Runyu Environmental Technology Co., Ltd. and changed its name to China Sciences Ecorizon Tech Co., Ltd. in April 2026. The company was founded in 2012 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Sciences Ecorizon Tech Co reported revenue of ¥1.9B in FY2025 versus ¥1.5B in FY2021, a compound +5.4%/yr. Reported net income was ¥382M in FY2025, compounding +21.8%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.9B CNY
Latest YoY
+12.6%
Avg. growth/yr (3Y)
+5.5%
Avg. growth/yr (5Y)
+22.2%
Avg. growth/yr (6Y)
+20.7%
Revenue +5.4%/yr
FY21 ¥1.5B
FY22 ¥1.6B
FY23 ¥1.4B
FY24 ¥1.7B
FY25 ¥1.9B
Net income +21.8%/yr
FY21 ¥173M
FY22 ¥212M
FY23 ¥270M
FY24 ¥321M
FY25 ¥382M

Watch 301175: 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). "China Sciences Ecorizon Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/301175

Peer Group

Waste Management · 169 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 55 · Above median
Fair Value upside −9% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 4% · Above median
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 26% · Top 25%
Revenue growth 18% · Above median
Dividend yield (TTM) 3.0% · Above median
Debt / equity 0.60× · Higher than median

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 20.1× · Pricier than median
P/B 2.16× · Pricier than median
P/S (TTM) 4.10× · Pricier than 75% of peers
P/FCF 7.0× · Pricier than median
EV/EBITDA 11.4× · 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 22 · sector 10
FUTURE 92 · sector 21
PAST 42 · sector 24
HEALTH 70 · sector 82
DIVIDEND 60 · sector 30

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

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $233.33 $128.02 -45%
Republic Services, Inc RSG $219.20 $122.01 -44%
Waste Connections, Inc WCN C$242.43 C$78.67 -68%
Veolia Environnement SA VIE €37.51 €24.50 -35%
Clean Harbors, Inc CLH $303.64 $155.37 -49%
GFL Environmental Inc GFL C$55.40 C$94.12 +70%
Fomento de Construcciones y Contratas, S.A FCC €12.20 €7.30 -40%
GEM Co 002340 ¥6.32 ¥5.27 -17%
Zhejiang Weiming Environment Protection Co 603568 ¥16.18 ¥20.91 +29%
Cleanaway Waste Management Limited CWY A$2.34 A$1.18 -50%

Compare China Sciences Ecorizon Tech 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 China Sciences Ecorizon Tech Co (301175) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥4.98 versus a price of ¥5.44, about −8% (fairly valued).
What is the fair value of 301175?
Our model-based fair value for China Sciences Ecorizon Tech Co is ¥4.98 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥5.44.
What is the quality score of 301175?
China Sciences Ecorizon Tech Co has a Quality Score of 55/100. 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 China Sciences Ecorizon Tech Co (301175)?
China Sciences Ecorizon Tech Co reported trailing-twelve-month revenue of about 1.9B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 301175?
The net profit margin of China Sciences Ecorizon Tech Co is about 20.0%, meaning it keeps roughly 20.0% of revenue as net income. Based on the latest reported figures.
Does China Sciences Ecorizon Tech Co pay a dividend?
China Sciences Ecorizon Tech Co currently shows a dividend yield of about 2.99% 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 China Sciences Ecorizon Tech 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.