Giti Tire Corp (600182) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Giti Tire Corp stock ¥8.14, price ¥11.33, that is 28.2% below the price, quality 64 out of 100. Rating: overvalued. Calculated from audited financials with 24 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 6, 2026.
How to read this chart
60‑month range ¥8.16 – ¥18.83 · fair‑value band ¥5.46 – ¥11.24 · the ¥11.33 price screens above the ¥8.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Giti Tire in your weekly email
Every Wednesday you see whether Giti Tire 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.
Giti Tire Corporation engages in the production and sale of automobile tires. The company was formerly known as Hualin Tyre Co., Ltd. and changed its name to Giti Tire Corporation in May 2005. The company was founded in 1993 and is based in Shanghai, China.
Stock analysis
Giti Tire Corp (600182) currently trades at ¥11.33, while our model-based Fair Value estimate is ¥8.14, 28% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥12.69 per share, and 4 of the 24 models we run sit above the ¥11.33 price.
Bear case: the Asset-Based group reads lowest at ¥1.40, and 20 of the 24 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥5.46 (bear) to ¥11.24 (bull), the price of ¥11.33 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 64/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Giti Tire Corp reported revenue of 4.8B CNY in FY2025 versus 3.3B CNY in FY2021, a compound +9.7%/yr. Reported net income was 197M CNY in FY2025, compounding +52.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 3.9B CNY (≈ $578M) Small · P/E ratio 18.3 · P/S ratio 0.81 · EPS (TTM) ¥0.6200 · Dividend yield 5.0% · Net margin 4.4% · Return on equity 21.5% · Return on assets (EBIT) 8.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −28%, 600182 screens richer than that median.
Fair Value models
Bear¥5.46Fair Value ¥8.14Bull¥11.24
Price ¥11.33 · Downside -28.2%
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 (¥0.0427 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.77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.8%
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.
+11.4%
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.
+11.6%
Start year 2020 (pandemic). Over 10 years: +4.3% a year
Revenue growth 29 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.
+4.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
≈ +32.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +27.0%
Dividend (yield on the price)5.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 27.0% / −0.3%
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.6% → 11%
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.18 per share, median 0.35 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
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).
+4.0%
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 +2.2% a year for the price.
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.Auto Parts · 656 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−28.2% · Below median
Profitability
Return on equity (12 months)21.5% · Top 25%
Return on assets8.8% · Top 25%
Net margin (12 months)8.9% · Top 25%
Operating margin (12 months)6.5% · Above median
Growth and dividend
Revenue growth (quarter YoY)−3.4% · Bottom 25%
Dividend yield (12 months)5.0% · Top 25%
Balance sheet
Debt / equity0.51× · Highest 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)18.3× · Pricier than median
P/B3.48× · Priciest 25%
P/S (12 months)1.62× · Pricier than median
Price / free cash flow (fiscal year)26.9× · Pricier than median
EV/EBITDA10.2× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)0· sector 34
PAST (return on equity)86· sector 31
HEALTH (low debt)74· sector 95
DIVIDEND (yield)100· sector 39
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.
Is Giti Tire Corp (600182) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥8.14 versus a price of ¥11.33, about 28% lower (overvalued).
What is the fair value of 600182?
Our model-based fair value for Giti Tire Corp is ¥8.14 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥11.33.
What is the quality score of 600182?
Giti Tire Corp has a Quality Score of 64/100. 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 Giti Tire Corp (600182)?
Our model-based price target is the fair value of ¥8.14 (as of Nov 6, 2026) from 24 valuation models. Cautious scenario ¥5.46, optimistic scenario ¥11.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Giti Tire Corp stock forecast for 2026?
Our models put fair value at ¥8.14, about 28% lower versus a price of ¥11.33 (overvalued). Cautious scenario ¥5.46, optimistic scenario ¥11.24. The calculation is refreshed regularly with new filings.
What is the revenue of Giti Tire Corp (600182)?
Giti Tire Corp reported trailing-twelve-month revenue of about 4.8B CNY (latest available figure, as of Nov 6, 2026).
Does Giti Tire Corp pay a dividend?
Giti Tire Corp currently shows a dividend yield of 5.03% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Giti Tire Corp (600182) and when is the ex-dividend date?
Giti Tire Corp pays a dividend of ¥0.57 per share a year, a dividend yield of 5.0%. The last ex-dividend date was Jul 22, 2026. The payout ratio is 91.9% of earnings. Free cash flow covers the dividend 1.49 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Giti Tire Corp (600182)?
For today's price to be fair in a discounted-cash-flow model, Giti Tire Corp would have to grow free cash flow by +4.0 % 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 +11.6 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 600182 use?
Our models discount Giti Tire Corp at 10.4 %: a base by market capitalisation (small), damped by beta 0.33, 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 Giti Tire Corp that is +4.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Giti Tire Corp (600182) delivered so far?
Over the past 5 years revenue at Giti Tire Corp grew +11.6 % a year. The price currently implies free-cash-flow growth of +4.0 % per 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 Giti Tire Corp (600182) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Giti Tire Corp (+4.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Giti Tire Corp (600182)?
The free-cash-flow yield on the price is 7.48 %: that much free cash flow Giti Tire Corp 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 Giti Tire Corp (600182)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Giti Tire Corp it is ¥8.14 per share (as of Nov 6, 2026), against a price of ¥11.33. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Giti Tire Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 600182 trades above its calculated fair value: price ¥11.33, fair value ¥8.14, a gap of about −28% (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 600182?
No. The price is what the market pays today (¥11.33); the fair value is what the company's own numbers justify (¥8.14). For Giti Tire Corp the two are ¥3.19 per share apart. That gap is exactly why we show both numbers side by side.
How much is Giti Tire Corp worth?
The market values Giti Tire Corp at about 3.9B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥11.33; our models calculate a fair value of ¥8.14 per share.
What do the bullish and bearish scenarios say about 600182?
Our models span a range for Giti Tire Corp: cautious scenario ¥5.46, base ¥8.14, optimistic ¥11.24 per share (as of Nov 6, 2026, price ¥11.33). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 600182?
Giti Tire Corp trades at a price-to-earnings ratio of 18.3 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥8.14 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 65.7. Other multiples: P/B 3.5, P/S 1.6, EV/EBITDA 10.2.
How solid is the balance sheet of Giti Tire Corp (600182)?
Balance-sheet figures for Giti Tire Corp (as of Nov 6, 2026): return on equity 21.5%, debt of 0.51 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 600182 from its 52-week high?
Giti Tire Corp trades at ¥11.33, about 30% below its 52-week high of ¥16.25 and 2% above the low of ¥11.10 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥8.14 is for.
Which stocks are comparable to Giti Tire Corp?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Giti Tire Corp stock attractive at the current price?
The data as of Nov 6, 2026: price ¥11.33, calculated fair value ¥8.14 (−28%), Quality Score 64/100, from 24 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 600182 calculated?
We run Giti Tire Corp through 24 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥8.14 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 13.0% above its aggregate fair value. Giti Tire Corp 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 Giti Tire Corp (600182)?
The closing price on Nov 6, 2026 was ¥11.33. Our model-based fair value is ¥8.14, about 28% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Giti Tire Corp right now?
Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥5.46 to ¥11.24) leaves room in how you read the outcome.
Where does the earnings growth of Giti Tire Corp (600182) come from?
Earnings per share at Giti Tire Corp grew −6.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +0.5 %, EBIT margin −6.4 %, tax rate +0.1 %, residual (interest, one-offs) −0.4 %. 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 Giti Tire Corp
How large is the market capitalisation of Giti Tire Corp (600182)?
The market capitalisation of Giti Tire Corp is 3.9B CNY (≈ $578M). 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 Giti Tire Corp (600182)?
The price-to-sales ratio of Giti Tire Corp is 0.81 (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 Giti Tire Corp (600182)?
Earnings per share at Giti Tire Corp are ¥0.6200 (price ÷ EPS = P/E 18.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Giti Tire Corp (600182)?
The dividend yield of Giti Tire Corp is 5.0% (payout 91.9%). 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 Giti Tire Corp (600182)?
The net margin of Giti Tire Corp is 4.4% (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 Giti Tire Corp (600182)?
The return on equity (ROE) of Giti Tire Corp is 21.5% (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 Giti Tire Corp (600182)?
On an EBIT basis the return on assets of Giti Tire Corp is 8.3% (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 Giti Tire Corp (600182)?
The operating margin of Giti Tire Corp is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Giti Tire Corp (600182)?
Revenue at Giti Tire Corp is growing −3.4% versus a year earlier (3y avg +11.4%). 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 Giti Tire Corp (600182)?
Earnings per share at Giti Tire Corp are growing −30.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Giti Tire Corp (600182) hold?
Giti Tire Corp holds more cash than debt, 183M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Giti Tire Corp in the live analysis
One click puts Giti Tire Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026