Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Hangzhou Tianyuan Pet Products Co. Ltd. A stock ¥10.11, price ¥22.16, that is 54.4% 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 7, 2026.
How to read this chart
48‑month range ¥13.25 – ¥44.02 · fair‑value band ¥7.60 – ¥12.43 · the ¥22.16 price screens above the ¥10.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Hangzhou Tianyuan Pet Products Co. Ltd. A in your weekly email
Every Wednesday you see whether Hangzhou Tianyuan Pet Products Co. Ltd. A 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.
Hangzhou Tianyuan Pet Products CO., LTD designs, develops, produces, and sells pet products in China and internationally.
Show moreShow less
It offers pet litter pads, cat climbing frames, pet toys, pet clothing, electronic pet supplies, pet food, and other categories of pet products, as well as cat trees and litter, pet beds, collars and leashes, cages, grooming and package products, corrugate products, and cat toilet and accessories.
The company was founded in 1998 and is based in Hangzhou, China.
Stock analysis
Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) currently trades at ¥22.16, while our model-based Fair Value estimate is ¥10.11, 54% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥9.56 per share, and 1 of the 16 models we run sit above the ¥22.16 price.
Bear case: the Dividend Discount group reads lowest at ¥3.54, and 15 of the 16 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥7.60 (bear) to ¥12.43 (bull), the price of ¥22.16 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 Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Hangzhou Tianyuan Pet Products Co. Ltd. A reported revenue of 3.0B CNY in FY2025 versus 1.9B CNY in FY2021, a compound +12.8%/yr. Reported net income was 58.8M CNY in FY2025, compounding −14.0%/yr from FY2021.
Key figures
Market cap 2.8B CNY (≈ $421M) Small · P/E ratio 105.5 · P/S ratio 1.14 · EPS (TTM) ¥0.2100 · Dividend yield 0.5% · Net margin 1.0% · Return on equity 0.8% · Return on assets (EBIT) 5.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at −54%, 301335 screens richer than that median.
Fair Value models
Bear¥7.60Fair Value ¥10.11Bull¥12.43
Price ¥22.16 · Downside -54.4%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.0943 per share) are deliberately not added.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.45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
−9.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−10.1%
Dividend (yield on the price)0.5%
Per share before 2023divided by the spin-off factor 1.44
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.11% → 3%
Compare Hangzhou Tianyuan Pet Products Co. Ltd. A 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 Retail · 203 stocks
Beats the industry median on 1/13 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Below median
Fair Value upside−54.4% · Bottom 25%
Profitability
Return on equity (12 months)0.8% · Bottom 25%
Return on assets2.6% · Below median
Net margin (12 months)1.3% · Below median
Operating margin (12 months)3.0% · Below median
Growth and dividend
Revenue growth (quarter YoY)2.4% · Below median
Dividend yield (12 months)0.5% · Bottom 25%
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)105.5× · Priciest 25%
P/B1.46× · Cheaper than median
P/S (12 months)1.14× · Pricier than median
EV/EBITDA41.1× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 50
FUTURE (revenue growth)12· sector 25
PAST (return on equity)3· sector 33
HEALTH (low debt)93· sector 93
DIVIDEND (yield)9· sector 54
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.
Cite: Fair Value Calculator (2026). "Hangzhou Tianyuan Pet Products Co. Ltd. A Fair Value". https://www.fairvalue-calculator.com/stock/301335
Frequently asked questions
Is Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥10.11 versus a price of ¥22.16, about 54% lower (overvalued).
What is the fair value of 301335?
Our model-based fair value for Hangzhou Tianyuan Pet Products Co. Ltd. A is ¥10.11 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥22.16.
What is the quality score of 301335?
Hangzhou Tianyuan Pet Products Co. Ltd. A 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 Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
Our model-based price target is the fair value of ¥10.11 (as of Nov 7, 2026) from 16 valuation models. Cautious scenario ¥7.60, optimistic scenario ¥12.43. It is a calculation from audited fundamentals, not an analyst target.
What is the Hangzhou Tianyuan Pet Products Co. Ltd. A stock forecast for 2026?
Our models put fair value at ¥10.11, about 54% lower versus a price of ¥22.16 (overvalued). Cautious scenario ¥7.60, optimistic scenario ¥12.43. The calculation is refreshed regularly with new filings.
What is the revenue of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
Hangzhou Tianyuan Pet Products Co. Ltd. A reported trailing-twelve-month revenue of about 3.2B CNY (latest available figure, as of Nov 7, 2026).
Does Hangzhou Tianyuan Pet Products Co. Ltd. A pay a dividend?
Hangzhou Tianyuan Pet Products Co. Ltd. A currently shows a dividend yield of 0.45% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) and when is the ex-dividend date?
Hangzhou Tianyuan Pet Products Co. Ltd. A pays a dividend of ¥0.1 per share a year, a dividend yield of 0.5%. The last ex-dividend date was Jun 10, 2026. The payout ratio is 47.6% of earnings. Our assessment: Token dividend. At a yield of 0.5% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.5% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Hangzhou Tianyuan Pet Products Co. Ltd. A it is ¥10.11 per share (as of Nov 7, 2026), against a price of ¥22.16. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Hangzhou Tianyuan Pet Products Co. Ltd. A stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 301335 trades above its calculated fair value: price ¥22.16, fair value ¥10.11, a gap of about −54% (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 301335?
No. The price is what the market pays today (¥22.16); the fair value is what the company's own numbers justify (¥10.11). For Hangzhou Tianyuan Pet Products Co. Ltd. A the two are ¥12.05 per share apart. That gap is exactly why we show both numbers side by side.
How much is Hangzhou Tianyuan Pet Products Co. Ltd. A worth?
The market values Hangzhou Tianyuan Pet Products Co. Ltd. A at about 2.8B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥22.16; our models calculate a fair value of ¥10.11 per share.
What do the bullish and bearish scenarios say about 301335?
Our models span a range for Hangzhou Tianyuan Pet Products Co. Ltd. A: cautious scenario ¥7.60, base ¥10.11, optimistic ¥12.43 per share (as of Nov 7, 2026, price ¥22.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301335?
Hangzhou Tianyuan Pet Products Co. Ltd. A trades at a price-to-earnings ratio of 105.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥10.11 is built from several models across several years. Other multiples: P/B 1.5, P/S 1.1, EV/EBITDA 41.1.
How solid is the balance sheet of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
Balance-sheet figures for Hangzhou Tianyuan Pet Products Co. Ltd. A (as of Nov 7, 2026): return on equity 0.8%, debt of 0.14 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is 301335 from its 52-week high?
Hangzhou Tianyuan Pet Products Co. Ltd. A trades at ¥22.16, about 30% below its 52-week high of ¥31.86 and 16% above the low of ¥19.14 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥10.11 is for.
Which stocks are comparable to Hangzhou Tianyuan Pet Products Co. Ltd. A?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, Inc, 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 Tianyuan Pet Products Co. Ltd. A stock attractive at the current price?
The data as of Nov 7, 2026: price ¥22.16, calculated fair value ¥10.11 (−54%), 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 301335 calculated?
We run Hangzhou Tianyuan Pet Products Co. Ltd. A 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 ¥10.11 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. Hangzhou Tianyuan Pet Products Co. Ltd. A 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 Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
The closing price on Nov 6, 2026 was ¥22.16. Our model-based fair value is ¥10.11, about 54% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Hangzhou Tianyuan Pet Products Co. Ltd. A right now?
The price sits above even our optimistic bull case (¥12.43). 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.
Key figures of Hangzhou Tianyuan Pet Products Co. Ltd. A
How large is the market capitalisation of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
The market capitalisation of Hangzhou Tianyuan Pet Products Co. Ltd. A is 2.8B CNY (≈ $421M). 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 Tianyuan Pet Products Co. Ltd. A (301335)?
The price-to-sales ratio of Hangzhou Tianyuan Pet Products Co. Ltd. A is 1.14 (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 Tianyuan Pet Products Co. Ltd. A (301335)?
Earnings per share at Hangzhou Tianyuan Pet Products Co. Ltd. A are ¥0.2100 (price ÷ EPS = P/E 105.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
The dividend yield of Hangzhou Tianyuan Pet Products Co. Ltd. A is 0.5% (payout 47.6%). 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 Tianyuan Pet Products Co. Ltd. A (301335)?
The net margin of Hangzhou Tianyuan Pet Products Co. Ltd. A is 1.0% (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 Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
The return on equity (ROE) of Hangzhou Tianyuan Pet Products Co. Ltd. A is 0.8% (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 Tianyuan Pet Products Co. Ltd. A (301335)?
On an EBIT basis the return on assets of Hangzhou Tianyuan Pet Products Co. Ltd. A is 5.9% (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 Tianyuan Pet Products Co. Ltd. A (301335)?
The operating margin of Hangzhou Tianyuan Pet Products Co. Ltd. A is 3.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Hangzhou Tianyuan Pet Products Co. Ltd. A (301335)?
Revenue at Hangzhou Tianyuan Pet Products Co. Ltd. A is growing +2.4% versus a year earlier (3y avg +16.7%). 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 Tianyuan Pet Products Co. Ltd. A (301335)?
Earnings per share at Hangzhou Tianyuan Pet Products Co. Ltd. A are growing −59.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) generate?
The free cash flow of Hangzhou Tianyuan Pet Products Co. Ltd. A is −84.6M 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 debt does Hangzhou Tianyuan Pet Products Co. Ltd. A (301335) carry?
The net debt of Hangzhou Tianyuan Pet Products Co. Ltd. A is 260M CNY (fiscal year 2025). 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 Tianyuan Pet Products Co. Ltd. A in the live analysis
One click puts Hangzhou Tianyuan Pet Products Co. Ltd. A on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026