Tianjin Hi-Tech Development Co Ltd (600082) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Tianjin Hi-Tech Development Co Ltd ¥1.72, price ¥3.31, upside -48.0%, quality 61 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tianjin Hi-Tech Development 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 freePro now: $1 first month
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 24, 2026.
How to read this chart
60‑month range ¥1.83 – ¥6.33 · fair‑value band ¥1.14 – ¥2.15 · the ¥3.31 price screens above the ¥1.72 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Tianjin Hi-Tech Development Co in your weekly email
Every Wednesday you see whether Tianjin Hi-Tech Development Co 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.
Tianjin Hi-Tech Development Co., Ltd. engages in the industrial real estate development and operation in China. The company is involved in the technology park development; science park operations; commodity sales; and industrial investment, incubation services, trade, and other businesses.
Show more
Tianjin Hi-Tech Development Co., Ltd. engages in the industrial real estate development and operation in China. The company is involved in the technology park development; science park operations; commodity sales; and industrial investment, incubation services, trade, and other businesses. It also engages in provision of consulting services; property management; and planning, building, managing, and operating various parks, including park planning and design, infrastructure construction, public service facilities construction, investment attraction, corporate services, etc. Tianjin Hi-Tech Development Co., Ltd. was founded in 1992 and is headquartered in Tianjin, China.
Stock analysis
Tianjin Hi-Tech Development Co Ltd (600082) currently trades at ¥3.31, while our model-based Fair Value estimate is ¥1.72, implying the stock looks roughly 92.5% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥11.75 per share, and 1 of the 4 models we run sit above the ¥3.31 price.
Bear case: the Dividend Discount group reads lowest at ¥0.3700, and 3 of the 4 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥1.14 (bear) to ¥2.15 (bull), the price of ¥3.31 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 61/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Tianjin Hi-Tech Development Co Ltd reported revenue of 449M CNY in FY2025 versus 912M CNY in FY2021, a compound −16.2%/yr. Reported net income was −73.0M CNY in FY2025.
Key figures
Market cap 2.1B CNY (≈ $319M) · P/S ratio 4.14 · EPS (TTM) ¥−0.1100 · Dividend yield 1.7% · Net margin −16.2% · Return on equity −4.2% · Return on assets (EBIT) 0.8% · Operating margin −46.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 38% below its 52-week high and 33% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 16% fair-value upside, at −48%, 600082 screens richer than that median.
Fair Value models
Bear ¥1.14Fair Value ¥1.72Bull ¥2.15
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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
9.6% (2020) → 6.4% (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).
−23.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −24.4% a year for the price.
Compare Tianjin Hi-Tech Development 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.Conglomerates · 377 stocks
Beats the industry median on 7/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score61 · Top 25%
Fair Value upside−48% · Below median
Profitability
Return on assets0% · Below median
Net margin (TTM)−16% · Bottom 25%
Operating margin (TTM)−46% · Bottom 25%
Growth and dividend
Revenue growth20% · Top 25%
Dividend yield (TTM)1.7% · Below median
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/B0.19× · Cheapest 25%
P/S (TTM)0.71× · Cheaper than median
P/FCF0.4× · Cheaper than median
EV/EBITDA2.2× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)100· sector 17
PAST (return on equity)0· sector 19
HEALTH (low debt)99· sector 89
DIVIDEND (yield)35· sector 41
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). "Tianjin Hi-Tech Development Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600082
Frequently asked questions
Is Tianjin Hi-Tech Development Co Ltd (600082) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥1.72 versus a price of ¥3.31, about −48% upside (overvalued).
What is the fair value of 600082?
Our model-based fair value for Tianjin Hi-Tech Development Co Ltd is ¥1.72 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥3.31.
What is the quality score of 600082?
Tianjin Hi-Tech Development Co Ltd 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 price target for Tianjin Hi-Tech Development Co Ltd (600082)?
Our model-based price target is the fair value of ¥1.72 (as of Sep 24, 2026) from 4 valuation models. Cautious scenario ¥1.14, optimistic scenario ¥2.15. It is a calculation from audited fundamentals, not an analyst target.
What is the Tianjin Hi-Tech Development Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.72, about −48% upside versus a price of ¥3.31 (overvalued). Cautious scenario ¥1.14, optimistic scenario ¥2.15. The calculation is refreshed regularly with new filings.
What is the revenue of Tianjin Hi-Tech Development Co Ltd (600082)?
Tianjin Hi-Tech Development Co Ltd reported trailing-twelve-month revenue of about 451M CNY (latest available figure, as of Sep 24, 2026).
Does Tianjin Hi-Tech Development Co Ltd pay a dividend?
Tianjin Hi-Tech Development Co Ltd currently shows a dividend yield of about 1.73% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Tianjin Hi-Tech Development Co Ltd (600082)?
For today's price to be fair in a discounted-cash-flow model, Tianjin Hi-Tech Development Co Ltd would have to grow free cash flow by -23.2 % per year for five years (discount rate 12.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -0.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 600082 use?
Our models discount Tianjin Hi-Tech Development Co Ltd at 12.3 %: a base by market capitalisation (micro), damped by beta 0.66, 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 Tianjin Hi-Tech Development Co Ltd that is -23.2 % per year a year over ten years, using the same discount rate (12.3 %) and the same formula as our fair value.
How much growth has Tianjin Hi-Tech Development Co Ltd (600082) delivered so far?
Over the past 5 years revenue at Tianjin Hi-Tech Development Co Ltd grew -0.4 % a year. The price currently implies -23.2 % 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 Tianjin Hi-Tech Development Co Ltd (600082) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Tianjin Hi-Tech Development Co Ltd (-23.2 % 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 Tianjin Hi-Tech Development Co Ltd (600082)?
The free-cash-flow yield on the price is 36.35 %: that much free cash flow Tianjin Hi-Tech Development Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (12.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Tianjin Hi-Tech Development Co Ltd (600082)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tianjin Hi-Tech Development Co Ltd it is ¥1.72 per share (as of Sep 24, 2026), against a price of ¥3.31. It is the blended result of 4 valuation models (cash flow, earnings, asset, dividend).
Is Tianjin Hi-Tech Development Co Ltd stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 600082 trades above its calculated fair value: price ¥3.31, fair value ¥1.72, a gap of about −48% (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 600082?
No. The price is what the market pays today (¥3.31); the fair value is what the company's own numbers justify (¥1.72). For Tianjin Hi-Tech Development Co Ltd the two are ¥1.59 per share apart. That gap is exactly why we show both numbers side by side.
How much is Tianjin Hi-Tech Development Co Ltd worth?
The market values Tianjin Hi-Tech Development Co Ltd at about 2.1B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥3.31; our models calculate a fair value of ¥1.72 per share.
What do the bullish and bearish scenarios say about 600082?
Our models span a range for Tianjin Hi-Tech Development Co Ltd: cautious scenario ¥1.14, base ¥1.72, optimistic ¥2.15 per share (as of Sep 24, 2026, price ¥3.31). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Tianjin Hi-Tech Development Co Ltd (600082)?
Balance-sheet figures for Tianjin Hi-Tech Development Co Ltd (as of Sep 24, 2026): return on equity −4.2%, debt of 0.02 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is 600082 from its 52-week high?
Tianjin Hi-Tech Development Co Ltd trades at ¥3.31, about 38% below its 52-week high of ¥5.38 and 33% above the low of ¥2.48 (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.72 is for.
Which stocks are comparable to Tianjin Hi-Tech Development Co Ltd?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Poste Italiane S.p.A, 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 Tianjin Hi-Tech Development Co Ltd stock attractive at the current price?
The data as of Sep 24, 2026: price ¥3.31, calculated fair value ¥1.72 (−48%), Quality Score 61/100, from 4 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 600082 calculated?
We run Tianjin Hi-Tech Development Co Ltd through 4 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 ¥1.72, 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 14.0 % above its aggregate fair value. Tianjin Hi-Tech Development 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 is the share price of Tianjin Hi-Tech Development Co Ltd (600082)?
The closing price on Sep 24, 2026 was ¥3.31. Our model-based fair value is ¥1.72, about −48% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tianjin Hi-Tech Development Co Ltd right now?
The price sits above even our optimistic bull case (¥2.15). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥1.14 to ¥2.15) leaves room in how you read the outcome.
Where does the earnings growth of Tianjin Hi-Tech Development Co Ltd (600082) come from?
Earnings per share at Tianjin Hi-Tech Development Co Ltd grew −13.0 % a year from 2013 to 2024. Broken into its drivers: revenue per share −7.4 %, EBIT margin −0.3 %, tax rate −3.8 %, residual (interest, one-offs) −2.0 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Tianjin Hi-Tech Development Co Ltd
How large is the market capitalisation of Tianjin Hi-Tech Development Co Ltd (600082)?
The market capitalisation of Tianjin Hi-Tech Development Co Ltd is 2.1B CNY (≈ $319M). 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 Tianjin Hi-Tech Development Co Ltd (600082)?
The price-to-sales ratio of Tianjin Hi-Tech Development Co Ltd is 4.14 (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 Tianjin Hi-Tech Development Co Ltd (600082)?
Earnings per share at Tianjin Hi-Tech Development Co Ltd are ¥−0.1100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Tianjin Hi-Tech Development Co Ltd (600082)?
The dividend yield of Tianjin Hi-Tech Development Co Ltd is 1.7%. 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 Tianjin Hi-Tech Development Co Ltd (600082)?
The net margin of Tianjin Hi-Tech Development Co Ltd is −16.2% (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 Tianjin Hi-Tech Development Co Ltd (600082)?
The return on equity (ROE) of Tianjin Hi-Tech Development Co Ltd is −4.2% (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 Tianjin Hi-Tech Development Co Ltd (600082)?
On an EBIT basis the return on assets of Tianjin Hi-Tech Development Co Ltd is 0.8% (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 Tianjin Hi-Tech Development Co Ltd (600082)?
The operating margin of Tianjin Hi-Tech Development Co Ltd is −46.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tianjin Hi-Tech Development Co Ltd (600082)?
Revenue at Tianjin Hi-Tech Development Co Ltd is growing +20.2% versus a year earlier (3y avg −3.1%). 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 Tianjin Hi-Tech Development Co Ltd (600082)?
Earnings per share at Tianjin Hi-Tech Development Co Ltd are growing +5.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Tianjin Hi-Tech Development Co Ltd (600082) carry?
The net debt of Tianjin Hi-Tech Development Co Ltd is 204M CNY (fiscal year 2025, ≈ 0.3 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 Tianjin Hi-Tech Development Co Ltd in the live analysis
One click puts Tianjin Hi-Tech Development 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.
