EN DE

Dalian Sunasia Tourism Holding (600593) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 5.1B CNY

DS Dalian Sunasia Tourism Holding 600593 · SHG
Price¥39.30
Fair Value¥4.60
Upside-88.3%
Quality56/100
Watch Dalian Sunasia Tourism Holding for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.9% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (6/13)
Moderate moat 60/100
Evidence: Medium Range ¥3.45 – ¥5.75 Share as image

Fair value as of: Aug 8, 2026

From 24 valuation models · updated 2 days ago

Share price +2.6% over the past month.

A solid business, but screening 88% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.75). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥62.14 ¥10.71 Fair Value ¥4.60 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ¥10.71 – ¥62.14 · fair‑value band ¥3.45 – ¥5.75 · the ¥39.30 price screens above the ¥4.60 fair value. Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

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

Analysis

Dalian Sunasia Tourism Holding (600593) currently trades at ¥39.30, while our model-based Fair Value estimate is ¥4.60, implying the stock looks roughly 88.3% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, Dalian Sunasia Tourism Holding generated revenue of 515M CNY at a net margin of 9.9%. Revenue grew 9.9% year over year. It earns a return on equity of 25.6%. Net debt stands at 93.3M CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥3.45 (bear case) to ¥5.75 (bull case); at ¥39.30, 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 41% below its 52-week high and 40% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 2% fair-value upside, at -88%, 600593 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥11.36 ¥19.55 ¥32.84 80
Residual Income ¥1.43 ¥1.79 ¥4.22 76
Rev-Margin DCF ¥5.98 ¥9.11 ¥13.21 74
All 24 models by family
DCF Models
FCF DCF ¥11.50 ¥20.63 ¥36.10 38
Owner Earnings ¥3.07 ¥5.50 ¥9.62 31
5Y Revenue Exit ¥5.98 ¥9.05 ¥12.98 39
5Y EBITDA Exit ¥14.62 ¥27.03 ¥42.78 41
5Y P/E Exit ¥5.95 ¥8.98 ¥12.32 38
10Y Revenue Exit ¥7.68 ¥11.23 ¥16.27 36
10Y EBITDA Exit ¥13.42 ¥24.18 ¥40.89 37
10Y P/E Exit ¥7.77 ¥11.18 ¥15.73 35
Earnings-Based
Graham-Dodd ¥1.42 ¥6.82 ¥9.38 54
Lynch FV ¥1.82 ¥2.60 ¥3.38 50
PEG = 1.0 ¥1.82 ¥2.60 ¥3.38 46
EPV ¥11.24 ¥13.01 ¥14.54 59
Multiples
P/E Multiple ¥3.45 ¥4.60 ¥5.75 63
P/S Multiple ¥2.66 ¥3.55 ¥4.44 58
P/B Multiple ¥2.66 ¥3.55 ¥4.44 55
EV/EBIT ¥18.53 ¥24.70 ¥30.87 53
EV/EBITDA ¥17.51 ¥23.33 ¥29.16 54
EV/Revenue ¥3.28 ¥4.68 ¥6.08 43
Asset-Based
NCAV (Graham) ¥0.7400 ¥0.9900 ¥1.48 50
Growth DCF
Growth DCF ¥11.36 ¥19.55 ¥32.84 80
Rev-Margin DCF ¥5.98 ¥9.11 ¥13.21 74
Economic Profit
Residual Income ¥1.43 ¥1.79 ¥4.22 76
ROIC Compounder ¥11.93 ¥14.62 ¥17.51 72
Growth Earnings
Growth-Adj P/E ¥2.92 ¥4.17 ¥5.42 68

Widest divergence: DCF Models (¥11.18) versus Asset-Based (¥0.9900). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 515M CNY
Revenue growth (YoY) +9.9%
Net margin 9.9%
Return on equity 25.6%
Free cash flow 121M CNY FY2025
P/E ratio 106.2
More key figures
Operating margin 13.6%
EPS (TTM) ¥0.3900
EPS growth (YoY) -11.7%
Net debt 93.3M CNY FY2025

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 53 · Market factors (momentum, volatility) 45

Profitability 30
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 24
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 37
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

Dalian Sunasia Tourism Holding CO.,LTD, together with its subsidiaries, engages in tourism business in China. It engages in the construction and operation of aquariums, marine exploration artificial landscapes, amusement parks, marine biological specimen exhibition halls, and ship model exhibition halls.

Full company description

Dalian Sunasia Tourism Holding CO.,LTD, together with its subsidiaries, engages in tourism business in China. It engages in the construction and operation of aquariums, marine exploration artificial landscapes, amusement parks, marine biological specimen exhibition halls, and ship model exhibition halls. It is also involved in the catering, commercial performances, aquatic wild animals' domestication and breeding, and national key protected wild animals domestication and breeding activities; and provision of information technology, animal breeding and sales, photography, and video services, as well as exhibition and display, conferences, marketing planning, advertising services, etc. In addition, the company offers travel, hotel management, business administration, investment and management consulting, equity investment, public facilities management, enterprise management, logistics, and technical services. Dalian Sunasia Tourism Holding CO.,LTD was founded in 1993 and is based in Dalian, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dalian Sunasia Tourism Holding reported revenue of ¥507M in FY2025 versus ¥205M in FY2021, a compound +25.5%/yr. Reported net income was ¥27.3M in FY2025.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
507M CNY
Latest YoY
+0.3%
Avg. growth/yr (3Y)
+47.7%
Avg. growth/yr (5Y)
+34.7%
Avg. growth/yr (26Y)
+8.5%
Revenue +25.5%/yr
FY21 ¥205M
FY22 ¥157M
FY23 ¥468M
FY24 ¥505M
FY25 ¥507M
Net income
FY21 −¥198M
FY22 −¥76.6M
FY23 ¥34.4M
FY24 −¥70.2M
FY25 ¥27.3M

600593 screens 88% overvalued. Compare with ANTA Sports Products Limited →

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). "Dalian Sunasia Tourism Holding Fair Value". https://www.fairvalue-calculator.com/stock/600593

Peer Group

Leisure · 192 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 56 · Above median
Fair Value upside −88% · Bottom 25%
Return on equity (TTM) 26% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 10% · Above median
Debt / equity 0.82× · Higher than 75% of peers

Valuation Multiples vs Leisure median · lower = cheaper

P/E (TTM) 98.3× · Pricier than 75% of peers
P/B 26.51× · Pricier than 75% of peers
P/S (TTM) 9.95× · Pricier than 75% of peers
P/FCF 6.3× · Pricier than median
EV/EBITDA 20.2× · Pricier 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 14
FUTURE 50 · sector 18
PAST 100 · sector 19
HEALTH 59 · sector 94
DIVIDEND 0 · sector 51

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

Insider activity: 40/100

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 Leisure stocks, each showing price versus our Fair Value estimate (as of Aug 8, 2026).

Stock Price Fair Value vs Fair Value
ANTA Sports Products Limited 2020 HK$74.15 HK$119.29 +61%
Pop Mart International Group 9992 HK$160.20 HK$227.30 +42%
Amer Sports, Inc AS $36.44 $16.16 -56%
Hasbro, Inc HAS $81.55 $83.38 +2%
Life Time Group LTH $42.15 $16.15 -62%
Acushnet Holdings GOLF $114.78 $37.79 -67%
Li Ning Company 2331 HK$14.80 HK$29.26 +98%
Benefit Systems S.A BFT 5,255 PLN 3,714 PLN -29%
Ninebot Limited 689009 ¥37.82 ¥39.17 +4%
Asmodee Group ASMDEEB kr 145.70 kr 41.90 -71%

Compare Dalian Sunasia Tourism Holding with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Dalian Sunasia Tourism Holding (600593) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥4.60 versus a price of ¥39.30, about −88% (overvalued).
What is the fair value of 600593?
Our model-based fair value for Dalian Sunasia Tourism Holding is ¥4.60 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥39.30.
What is the quality score of 600593?
Dalian Sunasia Tourism Holding has a Quality Score of 56/100. 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 Dalian Sunasia Tourism Holding (600593)?
Dalian Sunasia Tourism Holding reported trailing-twelve-month revenue of about 515M CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600593?
The net profit margin of Dalian Sunasia Tourism Holding is about 9.9%, meaning it keeps roughly 9.9% of revenue as net income. 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 Dalian Sunasia Tourism Holding 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.