EN DE

China Security Co (600654) Fair Value & Analysis

Industrials · CN · Market cap 8.5B CNY

CS China Security Co 600654 · SHG
Price¥2.99
Fair Value¥0.3200
Upside-89.3%
Quality54/100
Watch China Security Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 2.4% net margin
Low debt · generates free cash flow
Trails peers (0/12)
Narrow moat 24/100
Evidence: High Range ¥0.2600 – ¥0.4000 Share as image

Fair value as of: Aug 9, 2026

From 22 valuation models · updated yesterday

Fair value updated Aug 9, 2026, revised from ¥0.3100 to ¥0.3200 (+3.2%) since Jul 11, 2026. Share price +14.6% 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 (¥0.4000). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥5.18 ¥1.52 Fair Value ¥0.3200 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

60‑month range ¥1.52 – ¥5.18 · fair‑value band ¥0.2600 – ¥0.4000 · the ¥2.99 price screens above the ¥0.3200 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

China Security Co (600654) currently trades at ¥2.99, while our model-based Fair Value estimate is ¥0.3200, implying the stock looks roughly 89.3% overvalued today. The Quality Score stands at 54/100 (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, China Security Co generated revenue of 3.0B CNY at a net margin of 2.4%. Revenue declined 12.6% year over year. It earns a return on equity of 4.3%. The balance sheet holds a net cash position of 542M CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥0.2600 (bear case) to ¥0.4000 (bull case); at ¥2.99, 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 38% below its 52-week high and 9% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at -89%, 600654 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 ¥0.2900 ¥0.3300 ¥0.4000 80
Residual Income ¥0.3900 ¥0.3800 ¥0.3200 76
Gordon GGM ¥0.0400 ¥0.0900 ¥0.1300 70
All 22 models by family
DCF Models
FCF DCF ¥0.2900 ¥0.3400 ¥0.4200 38
Owner Earnings ¥0.3300 ¥0.4100 ¥0.5200 31
5Y Revenue Exit ¥0.2800 ¥0.3200 ¥0.3800 39
5Y EBITDA Exit ¥0.3600 ¥0.4800 ¥0.6200 41
5Y P/E Exit ¥0.3900 ¥0.5400 ¥0.7100 38
10Y Revenue Exit ¥0.2800 ¥0.3200 ¥0.3800 36
10Y EBITDA Exit ¥0.3300 ¥0.4300 ¥0.5700 37
10Y P/E Exit ¥0.3500 ¥0.4700 ¥0.6300 35
Earnings-Based
Graham-Dodd ¥0.1300 ¥0.4400 ¥0.6000 54
Lynch FV ¥0.1000 ¥0.1500 ¥0.1900 50
PEG = 1.0 ¥0.1000 ¥0.1500 ¥0.1900 46
Dividend Discount
Gordon GGM ¥0.0400 ¥0.0900 ¥0.1300 70
DDM Multi-Stage ¥0.0400 ¥0.0800 ¥0.0900 61
Multiples
P/E Multiple ¥0.2800 ¥0.3700 ¥0.4700 63
P/S Multiple ¥0.2400 ¥0.3200 ¥0.4000 58
P/B Multiple ¥0.2400 ¥0.3200 ¥0.4000 55
EV/EBITDA ¥0.4200 ¥0.4900 ¥0.5700 54
EV/Revenue ¥0.2700 ¥0.3000 ¥0.3300 43
Asset-Based
NCAV (Graham) ¥0.2700 ¥0.3700 ¥0.5500 50
Growth DCF
Growth DCF ¥0.2900 ¥0.3300 ¥0.4000 80
Economic Profit
Residual Income ¥0.3900 ¥0.3800 ¥0.3200 76
Growth Earnings
Growth-Adj P/E ¥0.2400 ¥0.3500 ¥0.4500 68

Widest divergence: DCF Models (¥0.4100) versus Dividend Discount (¥0.0800). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.0B CNY
Revenue growth (YoY) -12.6%
Net margin 2.4%
Return on equity 4.3%
Free cash flow 23.0M CNY FY2025
P/E ratio 97.7
More key figures
Operating margin 4.7%
EPS (TTM) ¥0.0300
EPS growth (YoY) +233%
Net cash 542M CNY FY2024

Figures from reported company fundamentals · as of Aug 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 30

Profitability 31
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 26
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

China Security Co., Ltd., together with its subsidiaries, provides security products and services in China and internationally. The company operates through four segments: Overseas Security, Security System Integration, Security Product Manufacturing and Sales, and Others.

Full company description

China Security Co., Ltd., together with its subsidiaries, provides security products and services in China and internationally. The company operates through four segments: Overseas Security, Security System Integration, Security Product Manufacturing and Sales, and Others. It offers intelligent security products, including intelligent building alarm system, perimeter prevention and alarm system, and indoor security system; smart all in one card platform, intelligent access control, and intelligent parking lot processing system; and on line monitoring equipment for transmission, power safety supervision operation monitoring, and monitoring equipment for mountain fire. The company also provides security operation services, such as armed escort and safe express services, professional human security services, intelligent central monitoring center, electronic security services, tri-guard automatic intelligent safe, and airport services. In addition, it offers smart city solutions comprising intelligent medicine, transportation, building, campus, and garden, as well as network security. Further, the company is involved in engineering installation; retail trade; investment management; artificial intelligence public data platform; and software sales. Its products and services are used in healthcare, transportation, education, real estate, home automation, and cybersecurity sectors. The company was formerly known as China Security & Fire Co.,Ltd and changed its name to China Security Co., Ltd. in May 2018. China Security Co., Ltd. was founded in 1987 and is headquartered in Wuhan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China Security Co reported revenue of ¥3.1B in FY2025 versus ¥2.5B in FY2021, a compound +5.1%/yr. Reported net income was ¥53.0M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
3.1B CNY
Latest YoY
+0.6%
Avg. growth/yr (3Y)
+6.5%
Avg. growth/yr (5Y)
+0.4%
Avg. growth/yr (35Y)
+12.4%
Revenue +5.1%/yr
FY21 ¥2.5B
FY22 ¥2.5B
FY23 ¥2.9B
FY24 ¥3.1B
FY25 ¥3.1B
Net income
FY21 −¥1.5B
FY22 −¥336M
FY23 ¥90.1M
FY24 ¥20.0M
FY25 ¥53.0M

600654 screens 89% overvalued. Compare with ASSA ABLOY AB →

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). "China Security Co Fair Value". https://www.fairvalue-calculator.com/stock/600654

Peer Group

Security & Protection Services · 113 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 54 · Below median
Fair Value upside −89% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets -0% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -13% · Bottom 25%
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 99.7× · Pricier than 75% of peers
P/B 5.46× · Pricier than 75% of peers
P/S (TTM) 2.86× · Pricier than 75% of peers
P/FCF 55.0× · 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 17
FUTURE 0 · sector 38
PAST 17 · sector 21
HEALTH 95 · sector 99
DIVIDEND 0 · sector 49

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 Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 348.40 kr 269.97 -23%
Verisure plc VSURE €10.26 €12.40 +21%
Allegion plc ALLE $137.24 $127.80 -7%
Securitas AB SECUB kr 162.10 kr 186.34 +15%
Zhejiang Dahua Technology Co 002236 ¥16.57 ¥23.58 +42%
MSA Safety Incorporated MSA $169.00 $118.51 -30%
ADT Inc ADT $7.06 $17.10 +142%
The Brink's Company BCO $104.24 $101.84 -2%
Brady Corporation BRC $90.16 $73.43 -19%
The GEO Group GEO $29.46 $32.36 +10%

Compare China Security 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 China Security Co (600654) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥0.3200 versus a price of ¥2.99, about −89% (overvalued).
What is the fair value of 600654?
Our model-based fair value for China Security Co is ¥0.3200 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥2.99.
What is the quality score of 600654?
China Security Co has a Quality Score of 54/100. 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 China Security Co (600654)?
China Security Co reported trailing-twelve-month revenue of about 3.0B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600654?
The net profit margin of China Security Co is about 2.4%, meaning it keeps roughly 2.4% 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 China Security 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.