EN DE

Harbin Air Conditioning Co (600202) Fair Value & Analysis

Industrials · CN · Market cap 1.9B CNY

HA Harbin Air Conditioning Co 600202 · SHG
Price¥5.00
Fair Value¥0.5700
Upside-88.6%
Quality50/100
Watch Harbin Air Conditioning Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -0.9% net margin
Low debt · generates free cash flow
Trails peers (4/13)
Narrow moat 21/100
Evidence: High Range ¥0.3000 – ¥0.7800 Share as image

Fair value as of: Aug 7, 2026

From 26 valuation models · updated 3 days ago

Share price +9.2% over the past month.

A solid business, but screening 89% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥0.7800). The favourable scenario is already priced in.
  • The model range is unusually wide (¥0.3000 to ¥0.7800). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥7.50 ¥3.33 Fair Value ¥0.5700 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range ¥3.33 – ¥7.50 · fair‑value band ¥0.3000 – ¥0.7800 · the ¥5.00 price screens above the ¥0.5700 fair value. Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

Harbin Air Conditioning Co (600202) currently trades at ¥5.00, while our model-based Fair Value estimate is ¥0.5700, implying the stock looks roughly 88.6% overvalued today. The Quality Score stands at 50/100 (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: high).

Over the trailing twelve months, Harbin Air Conditioning Co generated revenue of 1.5B CNY at a net margin of -0.9%. Revenue declined 12.3% year over year. It earns a return on equity of -2.5%. Net debt stands at 509M CNY. Fundamentals as of Aug 7, 2026

Our scenario range runs from ¥0.3000 (bear case) to ¥0.7800 (bull case); at ¥5.00, the current price sits above 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 25% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at -89%, 600202 screens richer 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 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
Highest evidence
Growth DCF ¥1.49 ¥2.05 ¥2.83 80
Residual Income ¥1.41 ¥1.30 ¥0.8600 76
Rev-Margin DCF ¥2.02 ¥3.21 ¥4.72 74
All 26 models by family
DCF Models
FCF DCF ¥1.50 ¥2.13 ¥3.06 38
Owner Earnings ¥0.8800 ¥1.12 ¥1.47 31
5Y Revenue Exit ¥2.02 ¥3.25 ¥4.93 39
5Y EBITDA Exit ¥2.51 ¥4.25 ¥6.43 41
5Y P/E Exit ¥1.05 ¥1.29 ¥1.54 38
10Y Revenue Exit ¥1.75 ¥2.78 ¥4.36 36
10Y EBITDA Exit ¥2.10 ¥3.44 ¥5.49 37
10Y P/E Exit ¥1.22 ¥1.48 ¥1.81 35
Earnings-Based
Graham-Dodd ¥0.1300 ¥0.5700 ¥0.7800 54
Lynch FV ¥0.1500 ¥0.2100 ¥0.2700 50
PEG = 1.0 ¥0.1500 ¥0.2100 ¥0.2700 46
EPV ¥1.99 ¥2.19 ¥2.36 59
Dividend Discount
Gordon GGM ¥0.6000 ¥1.08 ¥1.48 70
DDM Multi-Stage ¥0.6000 ¥0.9800 ¥1.15 61
Multiples
P/E Multiple ¥0.3000 ¥0.4000 ¥0.5000 63
P/S Multiple ¥0.2400 ¥0.3200 ¥0.4100 58
P/B Multiple ¥0.2400 ¥0.3200 ¥0.4100 55
EV/EBIT ¥3.14 ¥4.02 ¥4.90 53
EV/EBITDA ¥3.39 ¥4.36 ¥5.32 54
EV/Revenue ¥2.38 ¥3.19 ¥4.00 43
Asset-Based
NCAV (Graham) ¥1.09 ¥1.47 ¥2.19 50
Growth DCF
Growth DCF ¥1.49 ¥2.05 ¥2.83 80
Rev-Margin DCF ¥2.02 ¥3.21 ¥4.72 74
Economic Profit
Residual Income ¥1.41 ¥1.30 ¥0.8600 76
ROIC Compounder ¥1.99 ¥2.20 ¥2.59 72
Growth Earnings
Growth-Adj P/E ¥0.2400 ¥0.3500 ¥0.4500 68

Widest divergence: DCF Models (¥2.13) versus Earnings-Based (¥0.2100). Highest evidence: Growth DCF (80).

Notify me when 600202 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.5B CNY
Revenue growth (YoY) -12.3%
Net margin -0.9%
Return on equity -2.5%
Free cash flow 36.9M CNY FY2025
Operating margin -10.9%
More key figures
EPS (TTM) ¥-0.0300
EPS growth (YoY) -21.4%
Net debt 509M CNY FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 48 · Market factors (momentum, volatility) 37

Profitability 20
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 81
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

Harbin Air Conditioning Co.,Ltd. designs, manufactures, and sells petrochemical and power station air coolers in the People's Republic of China, India, and internationally. The company also provides high, medium, and low-pressure air coolers; nuclear power plant air handling unit; other industrial air conditioning products; and other customized products.

Full company description

Harbin Air Conditioning Co.,Ltd. designs, manufactures, and sells petrochemical and power station air coolers in the People's Republic of China, India, and internationally. The company also provides high, medium, and low-pressure air coolers; nuclear power plant air handling unit; other industrial air conditioning products; and other customized products. Its products are applied to industrial markets, such as polysilicon, green hydrogen, solar thermal power generation, and energy storage. The company was founded in 1952 and is headquartered in Harbin, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Harbin Air Conditioning Co reported revenue of ¥1.5B in FY2025 versus ¥853M in FY2021, a compound +15.6%/yr. Reported net income was ¥7.3M in FY2025, compounding −42.3%/yr from FY2021.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.5B CNY
Latest YoY
+8.3%
Avg. growth/yr (3Y) 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.
+11.4%
Avg. growth/yr (5Y) 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.
+10.7%
Avg. growth/yr (29Y) 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.
+9.0%
Revenue +15.6%/yr
FY21 ¥853M
FY22 ¥1.1B
FY23 ¥1.4B
FY24 ¥1.4B
FY25 ¥1.5B
Net income −42.3%/yr
FY21 ¥66.1M
FY22 ¥37.5M
FY23 ¥21.3M
FY24 ¥7.4M
FY25 ¥7.3M
Character of growth · EPS growth decomposed (2014-2024) +2.3 % p.a.
Revenue per share +4.4 pp

of which total revenue +4.4 pp · buybacks/dilution +0.0 pp

EBIT margin +8.1 pp
Tax rate −0.4 pp
Residual (interest, one-offs) −9.8 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

600202 screens 89% overvalued. Compare with Trane Technologies plc →

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). "Harbin Air Conditioning Co Fair Value". https://www.fairvalue-calculator.com/stock/600202

Peer Group

Building Products & Equipment · 247 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 50 · Below median
Fair Value upside −89% · Bottom 25%
Return on assets 0% · Below median
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) -11% · Bottom 25%
Revenue growth -12% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/B 0.33× · Cheaper than 75% of peers
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 7.5× · Pricier than median
EV/EBITDA 1.8× · 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 0 · sector 3
FUTURE 0 · sector 9
PAST 0 · sector 23
HEALTH 98 · sector 94
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Harbin Air Conditioning 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 Harbin Air Conditioning Co (600202) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of ¥0.5700 versus a price of ¥5.00, about −89% (overvalued).
What is the fair value of 600202?
Our model-based fair value for Harbin Air Conditioning Co is ¥0.5700 (as of Aug 7, 2026), built from audited fundamentals. The current price is ¥5.00.
What is the quality score of 600202?
Harbin Air Conditioning Co has a Quality Score of 50/100. 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 Harbin Air Conditioning Co (600202)?
Harbin Air Conditioning Co reported trailing-twelve-month revenue of about 1.5B CNY (latest available figure, as of Aug 7, 2026).
What is the net profit margin of 600202?
The net profit margin of Harbin Air Conditioning Co is about -0.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

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 Harbin Air Conditioning 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.