EN DE

Shanghai Tunnel Engineering Co (600820) Fair Value & Analysis

Industrials · CN · Market cap 17.0B CNY

ST Shanghai Tunnel Engineering Co 600820 · SHG
Price¥5.41
Fair Value¥14.79
Upside+173.4%
Quality40/100
Watch Shanghai Tunnel Engineering Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.9% net margin
Low debt · generates free cash flow
3.68% dividend yield
Mixed vs. peers (7/14)
Narrow moat 27/100
Evidence: High Range ¥10.68 – ¥18.48 Share as image

Fair value as of: Aug 9, 2026

From 25 valuation models · updated yesterday

Share price +0.4% over the past month.

Below-average quality, screening 173% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (40/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (¥10.68). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥7.43 ¥4.45 Fair Value ¥14.79 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 ¥4.45 – ¥7.43 · fair‑value band ¥10.68 – ¥18.48 · the ¥5.41 price screens below the ¥14.79 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

Shanghai Tunnel Engineering Co (600820) currently trades at ¥5.41, while our model-based Fair Value estimate is ¥14.79, implying the stock looks roughly 173.4% undervalued today. The Quality Score stands at 40/100 (below-average quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Shanghai Tunnel Engineering Co generated revenue of 55.3B CNY at a net margin of 3.9%. Revenue declined 24.8% year over year. It earns a return on equity of 5.2%. Net debt stands at 2.2B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥10.68 (bear case) to ¥18.48 (bull case); at ¥5.41, the current price sits below 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 34% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at 173%, 600820 screens cheaper 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 ¥5.03 ¥6.56 ¥9.14 80
Residual Income ¥10.21 ¥10.53 ¥10.44 76
ROIC Compounder ¥12.06 ¥14.22 ¥17.58 72
All 25 models by family
DCF Models
FCF DCF ¥5.05 ¥6.70 ¥9.57 38
Owner Earnings ¥10.53 ¥16.55 ¥26.98 31
5Y Revenue Exit ¥10.97 ¥18.81 ¥29.73 39
5Y EBITDA Exit ¥13.53 ¥24.07 ¥37.51 41
5Y P/E Exit ¥10.57 ¥17.98 ¥26.56 38
10Y Revenue Exit ¥8.58 ¥15.37 ¥26.24 36
10Y EBITDA Exit ¥10.65 ¥19.21 ¥32.73 37
10Y P/E Exit ¥8.68 ¥14.76 ¥23.59 35
Earnings-Based
Graham-Dodd ¥4.79 ¥21.88 ¥30.03 54
Lynch FV ¥5.74 ¥8.20 ¥10.66 50
PEG = 1.0 ¥5.74 ¥8.20 ¥10.66 46
EPV ¥12.06 ¥13.57 ¥14.89 59
Dividend Discount
Gordon GGM ¥7.61 ¥15.83 ¥25.11 70
DDM Multi-Stage ¥7.61 ¥13.35 ¥16.61 61
Multiples
P/E Multiple ¥11.09 ¥14.79 ¥18.48 63
P/S Multiple ¥8.98 ¥11.97 ¥14.96 58
P/B Multiple ¥8.98 ¥11.97 ¥14.96 55
EV/EBIT ¥18.32 ¥23.44 ¥28.56 53
EV/EBITDA ¥18.81 ¥24.09 ¥29.37 54
EV/Revenue ¥13.93 ¥18.62 ¥23.32 43
Asset-Based
NCAV (Graham) ¥6.51 ¥8.73 ¥13.03 50
Growth DCF
Growth DCF ¥5.03 ¥6.56 ¥9.14 80
Economic Profit
Residual Income ¥10.21 ¥10.53 ¥10.44 76
ROIC Compounder ¥12.06 ¥14.22 ¥17.58 72
Growth Earnings
Growth-Adj P/E ¥9.24 ¥13.19 ¥17.15 68

Widest divergence: DCF Models (¥16.55) versus Growth DCF (¥6.56). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 55.3B CNY
Revenue growth (YoY) -24.8%
Net margin 3.9%
Return on equity 5.2%
Free cash flow 509M CNY FY2025
P/E ratio 8.5
More key figures
Operating margin 4.1%
EPS (TTM) ¥0.6400
Dividend yield 3.7%
EPS growth (YoY) -20.0%
Net debt 2.2B CNY FY2025

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

Quality Score breakdown

Overall quality 40/100

Of which business quality 38 · Market factors (momentum, volatility) 38

Profitability 21
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 19
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 84
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

Shanghai Tunnel Engineering Co., Ltd. engages in the consulting, planning, design, investment, construction, and operation of urban infrastructure in China, Hong Kong, India, Singapore, Macau, and internationally.

Full company description

Shanghai Tunnel Engineering Co., Ltd. engages in the consulting, planning, design, investment, construction, and operation of urban infrastructure in China, Hong Kong, India, Singapore, Macau, and internationally. It undertakes tunnel, rail transit, road and bridge, gas and new energy, water utilities and environment, underground space, urban public space, and other projects; and provides operation and maintenance services. The company also offers prefabricated civil and commercial building products; PC pre-cast components; and digital solutions, software products, and systematic professional services in the field of infrastructure. In addition, it researches, develops, and sells shield tunneling machines; and industrial funds, financial leasing, and factoring services. The company was founded in 1965 and is based in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Tunnel Engineering Co reported revenue of ¥57.9B in FY2025 versus ¥62.2B in FY2021, a compound −1.8%/yr. Reported net income was ¥2.2B in FY2025, compounding −1.9%/yr from FY2021.

Growth Quality 56/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
57.9B CNY
Avg. growth/yr (3Y)
+3.4%
Avg. growth/yr (5Y)
+8.1%
Avg. growth/yr (31Y)
+23.8%
Revenue −1.8%/yr
FY21 ¥62.2B
FY22 ¥72.3B
FY23 ¥74.2B
FY24 ¥68.8B
FY25 ¥57.9B
Net income −1.9%/yr
FY21 ¥2.4B
FY22 ¥2.9B
FY23 ¥2.9B
FY24 ¥2.8B
FY25 ¥2.2B

Watch 600820: get an alert when its fair value changes →

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). "Shanghai Tunnel Engineering Co Fair Value". https://www.fairvalue-calculator.com/stock/600820

Peer Group

Engineering & Construction · 837 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 40 · Below median
Fair Value upside +173% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth -25% · Bottom 25%
Dividend yield (TTM) 3.7% · Top 25%
Debt / equity 0.43× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 8.5× · Cheaper than 75% of peers
P/B 0.42× · Cheaper than 75% of peers
P/S (TTM) 0.31× · Cheaper than median
P/FCF 5.0× · Pricier than median
EV/EBITDA 1.7× · 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 100 · sector 16
FUTURE 0 · sector 18
PAST 21 · sector 26
HEALTH 78 · sector 94
DIVIDEND 74 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Shanghai Tunnel Engineering 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 Shanghai Tunnel Engineering Co (600820) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥14.79 versus a price of ¥5.41, about +173% (undervalued).
What is the fair value of 600820?
Our model-based fair value for Shanghai Tunnel Engineering Co is ¥14.79 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥5.41.
What is the quality score of 600820?
Shanghai Tunnel Engineering Co has a Quality Score of 40/100. 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 Shanghai Tunnel Engineering Co (600820)?
Shanghai Tunnel Engineering Co reported trailing-twelve-month revenue of about 55.3B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600820?
The net profit margin of Shanghai Tunnel Engineering Co is about 3.9%, meaning it keeps roughly 3.9% of revenue as net income. Based on the latest reported figures.
Does Shanghai Tunnel Engineering Co pay a dividend?
Shanghai Tunnel Engineering Co currently shows a dividend yield of about 3.63% relative to its recent price (as of Aug 9, 2026).

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 Shanghai Tunnel Engineering 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.