EN DE

Citychamp Dartong Advanced Materials Co (600067) Fair Value & Analysis

Real Estate · CN · Market cap 3.8B CNY

CD Citychamp Dartong Advanced Materials Co 600067 · SHG
Price¥2.73
Fair Value¥4.76
Upside+74.4%
Quality61/100
Watch Citychamp Dartong Advanced Materials Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.2% net margin
Low debt · generates free cash flow
1.08% dividend yield
Ranks above peers (8/13)
Narrow moat 18/100
Evidence: Medium Range ¥3.07 – ¥6.45 Share as image

Fair value as of: Aug 6, 2026

From 16 valuation models · updated 4 days ago

Share price −0.4% over the past month.

A solid business, screening 74% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (¥3.07). The market is more pessimistic than our downside scenario.
  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥3.07 to ¥6.45) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥5.18 ¥1.64 Fair Value ¥4.76 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range ¥1.64 – ¥5.18 · fair‑value band ¥3.07 – ¥6.45 · the ¥2.73 price screens below the ¥4.76 fair value. Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Citychamp Dartong Advanced Materials Co (600067) currently trades at ¥2.73, while our model-based Fair Value estimate is ¥4.76, implying the stock looks roughly 74.4% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Citychamp Dartong Advanced Materials Co generated revenue of 12.0B CNY at a net margin of 0.2%. Revenue declined 14.7% year over year. It earns a return on equity of 0.8%. Net debt stands at 1.2B CNY. Fundamentals as of Aug 6, 2026

Our scenario range runs from ¥3.07 (bear case) to ¥6.45 (bull case); at ¥2.73, the current price sits below 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 47% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 74%, 600067 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 ¥12.46 ¥21.11 ¥34.97 80
Residual Income ¥2.76 ¥2.61 ¥1.93 76
Rev-Margin DCF ¥6.80 ¥10.35 ¥14.96 74
All 16 models by family
DCF Models
FCF DCF ¥12.58 ¥22.10 ¥37.96 38
5Y Revenue Exit ¥6.80 ¥10.29 ¥14.75 39
5Y EBITDA Exit ¥8.43 ¥13.63 ¥19.97 41
10Y Revenue Exit ¥8.58 ¥12.51 ¥18.06 36
10Y EBITDA Exit ¥9.77 ¥14.91 ¥22.32 37
Dividend Discount
Gordon GGM ¥2.86 ¥5.71 ¥8.64 70
DDM Multi-Stage ¥2.86 ¥4.93 ¥6.02 61
Multiples
P/S Multiple ¥0.6800 ¥0.9100 ¥1.14 58
P/B Multiple ¥0.6800 ¥0.9100 ¥1.14 55
EV/EBIT ¥7.16 ¥9.54 ¥11.91 53
EV/EBITDA ¥6.90 ¥9.20 ¥11.49 54
EV/Revenue ¥3.95 ¥5.64 ¥7.33 43
Asset-Based
NCAV (Graham) ¥2.02 ¥2.70 ¥4.03 50
Growth DCF
Growth DCF ¥12.46 ¥21.11 ¥34.97 80
Rev-Margin DCF ¥6.80 ¥10.35 ¥14.96 74
Economic Profit
Residual Income ¥2.76 ¥2.61 ¥1.93 76

Widest divergence: DCF Models (¥13.63) versus Economic Profit (¥2.61). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 12.0B CNY
Revenue growth (YoY) -14.7%
Net margin 0.2%
Return on equity 0.8%
Free cash flow 1.4B CNY FY2025
Operating margin 1.6%
More key figures
Dividend yield 1.0%
EPS growth (YoY) +200%
Net debt 1.2B CNY FY2025

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 28

Profitability 24
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 59
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 73
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

Citychamp Dartong Advanced Materials Co., Ltd. produces and sells electromagnetic wires in China and internationally. It is also involved in the development and sale of commercial and housing projects.

Full company description

Citychamp Dartong Advanced Materials Co., Ltd. produces and sells electromagnetic wires in China and internationally. It is also involved in the development and sale of commercial and housing projects. In addition, the company engages in the production and operation of lithium battery electrolyte additives, as well as in finance, health preservation, yacht marina operations, and other fields. The company was formerly known as Citychamp Dartong Co., Ltd. and changed its name to Citychamp Dartong Advanced Materials Co., Ltd. In November 2024. The company was founded in 1986 and is headquartered in Fuzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Citychamp Dartong Advanced Materials Co reported revenue of ¥12.4B in FY2025 versus ¥9.5B in FY2021, a compound +7.0%/yr. Reported net income was ¥74.7M in FY2025.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
12.4B CNY
Latest YoY
+46.6%
Avg. growth/yr (3Y)
+3.6%
Avg. growth/yr (5Y)
+6.9%
Avg. growth/yr (31Y)
+14.5%
Revenue +7.0%/yr
FY21 ¥9.5B
FY22 ¥11.1B
FY23 ¥9.7B
FY24 ¥8.4B
FY25 ¥12.4B
Net income
FY21 −¥976M
FY22 ¥70.3M
FY23 −¥445M
FY24 −¥667M
FY25 ¥74.7M

Watch 600067: 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). "Citychamp Dartong Advanced Materials Co Fair Value". https://www.fairvalue-calculator.com/stock/600067

Peer Group

Real Estate - Development · 588 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 62 · Top 25%
Fair Value upside +74% · Above median
Return on equity (TTM) 1% · Below median
Return on assets 2% · Above median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -15% · Below median
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.22× · Lower than median

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/B 0.10× · Cheaper than 75% of peers
P/S (TTM) 0.05× · Cheaper than 75% of peers
P/FCF 0.4× · Cheaper than median
EV/EBITDA 1.0× · Cheaper than 75% of peers

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 100 · sector 48
FUTURE 0 · sector 0
PAST 3 · sector 10
HEALTH 89 · sector 84
DIVIDEND 22 · sector 38

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 Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare Citychamp Dartong Advanced Materials Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate 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 Citychamp Dartong Advanced Materials Co (600067) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of ¥4.76 versus a price of ¥2.73, about +74% (undervalued).
What is the fair value of 600067?
Our model-based fair value for Citychamp Dartong Advanced Materials Co is ¥4.76 (as of Aug 6, 2026), built from audited fundamentals. The current price is ¥2.73.
What is the quality score of 600067?
Citychamp Dartong Advanced Materials Co has a Quality Score of 61/100. 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 Citychamp Dartong Advanced Materials Co (600067)?
Citychamp Dartong Advanced Materials Co reported trailing-twelve-month revenue of about 12.0B CNY (latest available figure, as of Aug 6, 2026).
What is the net profit margin of 600067?
The net profit margin of Citychamp Dartong Advanced Materials Co is about 0.2%, meaning it keeps roughly 0.2% of revenue as net income. Based on the latest reported figures.
Does Citychamp Dartong Advanced Materials Co pay a dividend?
Citychamp Dartong Advanced Materials Co currently shows a dividend yield of about 0.95% relative to its recent price (as of Aug 6, 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 Citychamp Dartong Advanced Materials 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.