Nyocor Co Ltd (600821) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nyocor Co Ltd stock ¥4.52, price ¥5.51, that is 18.0% below the price, quality 31 out of 100. Rating: overvalued. Calculated from audited financials with 17 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 7, 2026.
How to read this chart
60‑month range ¥4.49 – ¥12.07 · fair‑value band ¥1.38 – ¥6.08 · the ¥5.51 price screens above the ¥4.52 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Nyocor Co in your weekly email
Every Wednesday you see whether Nyocor Co 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.
NYOCOR Co., Ltd. engages in the development, investment, construction, and operation of energy power plants in China. It operates photovoltaic and wind power generation plants. The company is also involved in energy storage, hydrogen energy, and smart energy businesses.
Show moreShow less
It operates an approved installed capacity of 7,468 megawatts; and a grid-connected capacity of 5,554 megawatts. The company was formerly known as Tianjin Quanyechang (Group) Co., Ltd. The company was founded in 1997 and is based in Beijing, China.
Stock analysis
Nyocor Co Ltd (600821) currently trades at ¥5.51, while our model-based Fair Value estimate is ¥4.52, 18% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of ¥9.48 per share, and 3 of the 14 models we run sit above the ¥5.51 price.
Bear case: the Earnings-Based group reads lowest at ¥0.4800, and 11 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥1.38 (bear) to ¥6.08 (bull), the price of ¥5.51 sits inside 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 31/100 (below-average quality), in the Utilities sector.
Mixed Growth: Spin-off in 1998: revenue and profit before it include the divested business. Growth is measured afresh from 1998.
Nyocor Co Ltd reported revenue of 3.5B CNY in FY2025 versus 2.0B CNY in FY2021, a compound +15.2%/yr. Reported net income was 101M CNY in FY2025, compounding −32.2%/yr from FY2021.
Key figures
Market cap 11.0B CNY (≈ $1.7B) Small · P/S ratio 3.16 · EPS (TTM) ¥−0.1300 · Dividend yield 1.8% · Net margin −8.0% · Return on equity −2.4% · Return on assets (EBIT) 2.8% (5-year average) · Operating margin 43.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 51% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −52% fair-value upside, at −18%, 600821 screens cheaper than that median.
Fair Value models
Bear¥1.38Fair Value ¥4.52Bull¥6.08
Price ¥5.51 · Downside -18.0%
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.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.55/100
Spin-off in 1998: revenue and profit before it include the divested business. Growth is measured afresh from 1998.
Revenue growth 1 year
−4.4%
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.
+3.8%
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.
+20.5%
Start year 2020 (pandemic). Over 10 years: +20.2% a year
Revenue growth 27 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.
+2.0%
’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.
−21.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−23.3%
Dividend (yield on the price)1.8%
Per share before 1998divided by the spin-off factor 1.384
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.−23.3% vs 11.3%, slowing
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.17% → 42%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
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).
+31.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +29.0% a year for the price and +5.7% for the forecasts.
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.Utilities - Renewable · 197 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score31 · Bottom 25%
Fair Value upside−18.0% · Below median
Profitability
Return on assets0.3% · Below median
Net margin (12 months)−8.0% · Bottom 25%
Operating margin (12 months)43.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−11.7% · Below median
Dividend yield (12 months)1.8% · Below median
Balance sheet
Debt / equity2.53× · Highest 25%
Valuation Multiplesvs Utilities - Renewable median · lower = cheaper
P/B1.22× · Cheaper than median
P/S (12 months)3.42× · Pricier than median
Price / free cash flow (fiscal year)18.7× · Pricier than median
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). "Nyocor Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600821
Frequently asked questions
Is Nyocor Co Ltd (600821) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥4.52 versus a price of ¥5.51, about 18% lower (overvalued).
What is the fair value of 600821?
Our model-based fair value for Nyocor Co Ltd is ¥4.52 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥5.51.
What is the quality score of 600821?
Nyocor Co Ltd has a Quality Score of 31/100. 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 Nyocor Co Ltd (600821)?
Our model-based price target is the fair value of ¥4.52 (as of Nov 7, 2026) from 17 valuation models. Cautious scenario ¥1.38, optimistic scenario ¥6.08. It is a calculation from audited fundamentals, not an analyst target.
What is the Nyocor Co Ltd stock forecast for 2026?
Our models put fair value at ¥4.52, about 18% lower versus a price of ¥5.51 (overvalued). Cautious scenario ¥1.38, optimistic scenario ¥6.08. The calculation is refreshed regularly with new filings.
What is the revenue of Nyocor Co Ltd (600821)?
Nyocor Co Ltd reported trailing-twelve-month revenue of about 3.2B CNY (latest available figure, as of Nov 7, 2026).
Does Nyocor Co Ltd pay a dividend?
Nyocor Co Ltd currently shows a dividend yield of 1.81% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Nyocor Co Ltd (600821) and when is the ex-dividend date?
Nyocor Co Ltd pays a dividend of ¥0.1 per share a year, a dividend yield of 1.8%. The last ex-dividend date was Nov 14, 2025. The payout ratio is 194% of earnings. Free cash flow covers the dividend 2.99 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Nyocor Co Ltd (600821)?
For today's price to be fair in a discounted-cash-flow model, Nyocor Co Ltd would have to grow free cash flow by +31.2 % 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 +20.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 600821 use?
Our models discount Nyocor Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.25, 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 Nyocor Co Ltd that is +31.2 % 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 Nyocor Co Ltd (600821) delivered so far?
Over the past 5 years revenue at Nyocor Co Ltd grew +20.5 % a year. The price currently implies free-cash-flow growth of +31.2 % 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 Nyocor Co Ltd (600821) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Nyocor Co Ltd (+31.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nyocor Co Ltd (600821)?
The free-cash-flow yield on the price is 5.35 %: that much free cash flow Nyocor Co Ltd 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 Nyocor Co Ltd (600821)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nyocor Co Ltd it is ¥4.52 per share (as of Nov 7, 2026), against a price of ¥5.51. It is the blended result of 17 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Nyocor Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 600821 trades above its calculated fair value: price ¥5.51, fair value ¥4.52, a gap of about −18% (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 600821?
No. The price is what the market pays today (¥5.51); the fair value is what the company's own numbers justify (¥4.52). For Nyocor Co Ltd the two are ¥0.9900 per share apart. That gap is exactly why we show both numbers side by side.
How much is Nyocor Co Ltd worth?
The market values Nyocor Co Ltd at about 11.0B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥5.51; our models calculate a fair value of ¥4.52 per share.
What do the bullish and bearish scenarios say about 600821?
Our models span a range for Nyocor Co Ltd: cautious scenario ¥1.38, base ¥4.52, optimistic ¥6.08 per share (as of Nov 7, 2026, price ¥5.51). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Nyocor Co Ltd (600821)?
Balance-sheet figures for Nyocor Co Ltd (as of Nov 7, 2026): return on equity −2.4%, debt of 2.53 per unit of equity. They feed the Quality Score of 31/100, which measures business quality independently of the share price.
How far is 600821 from its 52-week high?
Nyocor Co Ltd trades at ¥5.51, about 51% below its 52-week high of ¥11.25 and 9% above the low of ¥5.04 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.52 is for.
Which stocks are comparable to Nyocor Co Ltd?
From the same area (Utilities) we also value China Yangtze Power Co, Huaneng Lancang River Hydropower Inc, Ørsted A/S, VERBUND AG, 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 Nyocor Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥5.51, calculated fair value ¥4.52 (−18%), Quality Score 31/100, from 17 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 600821 calculated?
We run Nyocor Co Ltd through 17 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 ¥4.52 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. Nyocor Co Ltd 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 Nyocor Co Ltd (600821)?
The closing price on Nov 6, 2026 was ¥5.51. Our model-based fair value is ¥4.52, about 18% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nyocor Co Ltd right now?
Weak quality (31/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (¥1.38 to ¥6.08). The outcome hinges heavily on assumptions, so read the point estimate with caution. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Nyocor Co Ltd
How large is the market capitalisation of Nyocor Co Ltd (600821)?
The market capitalisation of Nyocor Co Ltd is 11.0B CNY (≈ $1.7B). 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 Nyocor Co Ltd (600821)?
The price-to-sales ratio of Nyocor Co Ltd is 3.16 (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 Nyocor Co Ltd (600821)?
Earnings per share at Nyocor Co Ltd are ¥−0.1300. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nyocor Co Ltd (600821)?
The dividend yield of Nyocor Co Ltd is 1.8%. 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 Nyocor Co Ltd (600821)?
The net margin of Nyocor Co Ltd is −8.0% (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 Nyocor Co Ltd (600821)?
The return on equity (ROE) of Nyocor Co Ltd is −2.4% (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 Nyocor Co Ltd (600821)?
On an EBIT basis the return on assets of Nyocor Co Ltd is 2.8% (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 Nyocor Co Ltd (600821)?
The operating margin of Nyocor Co Ltd is 43.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nyocor Co Ltd (600821)?
Revenue at Nyocor Co Ltd is growing −11.7% versus a year earlier (3y avg +3.8%). 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 Nyocor Co Ltd (600821)?
Earnings per share at Nyocor Co Ltd are growing −70.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nyocor Co Ltd (600821) carry?
The net debt of Nyocor Co Ltd is 21.9B CNY (fiscal year 2025, ≈ 37.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Nyocor Co Ltd in the live analysis
One click puts Nyocor Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026