EN DE

Harbin Hatou Investment Co (600864) Fair Value & Analysis

Utilities · CN · Market cap 11.2B CNY

HH Harbin Hatou Investment Co 600864 · SHG
Price¥5.39
Fair Value¥4.21
Upside-21.9%
Quality57/100
Watch Harbin Hatou Investment Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 11.2% net margin
Low debt · generates free cash flow
0.94% dividend yield
Mixed vs. peers (6/14)
Narrow moat 41/100
Evidence: High Range ¥2.13 – ¥4.21 Share as image

Fair value as of: Aug 8, 2026

From 24 valuation models · updated 2 days ago

Fair value updated Aug 8, 2026, revised from ¥4.34 to ¥4.21 (−3.0%) since Jul 11, 2026. Share price +3.9% over the past month.

A solid business, but screening 22% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.21). The favourable scenario is already priced in.
  • Solid but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥2.13 to ¥4.21) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥8.16 ¥4.10 Fair Value ¥4.21 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 ¥4.10 – ¥8.16 · fair‑value band ¥2.13 – ¥4.21 · the ¥5.39 price screens above the ¥4.21 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

Harbin Hatou Investment Co (600864) currently trades at ¥5.39, while our model-based Fair Value estimate is ¥4.21, implying the stock looks roughly 21.9% overvalued today. The Quality Score stands at 57/100 (solid quality), in the Utilities 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 Hatou Investment Co generated revenue of 2.8B CNY at a net margin of 11.2%. Revenue grew 2.8% year over year. It earns a return on equity of 2.1%. Net debt stands at 1.7B CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥2.13 (bear case) to ¥4.21 (bull case); at ¥5.39, 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 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -27% fair-value upside, at -22%, 600864 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 ¥12.46 ¥18.94 ¥29.57 80
Residual Income ¥4.47 ¥4.31 ¥3.56 76
Rev-Margin DCF ¥6.87 ¥8.12 ¥9.54 74
All 24 models by family
DCF Models
FCF DCF ¥12.45 ¥19.28 ¥30.65 38
Owner Earnings ¥4.05 ¥4.85 ¥6.19 31
5Y Revenue Exit ¥6.87 ¥8.17 ¥9.68 39
5Y EBITDA Exit ¥7.44 ¥9.32 ¥11.45 41
5Y P/E Exit ¥7.45 ¥9.33 ¥11.31 38
10Y Revenue Exit ¥8.67 ¥10.47 ¥12.73 36
10Y EBITDA Exit ¥9.09 ¥11.29 ¥14.17 37
10Y P/E Exit ¥9.10 ¥11.31 ¥14.06 35
Earnings-Based
Graham-Dodd ¥1.14 ¥4.67 ¥6.36 54
Lynch FV ¥1.17 ¥1.68 ¥2.18 50
PEG = 1.0 ¥1.17 ¥1.68 ¥2.18 46
EPV ¥3.99 ¥4.16 ¥4.32 59
Multiples
P/E Multiple ¥2.26 ¥3.01 ¥3.76 63
P/S Multiple ¥2.13 ¥2.84 ¥3.55 58
P/B Multiple ¥2.13 ¥2.84 ¥3.55 55
EV/EBIT ¥4.43 ¥4.93 ¥5.43 53
EV/EBITDA ¥5.18 ¥5.93 ¥6.67 54
EV/Revenue ¥4.15 ¥4.67 ¥5.19 43
Asset-Based
NCAV (Graham) ¥3.12 ¥4.18 ¥6.24 50
Growth DCF
Growth DCF ¥12.46 ¥18.94 ¥29.57 80
Rev-Margin DCF ¥6.87 ¥8.12 ¥9.54 74
Economic Profit
Residual Income ¥4.47 ¥4.31 ¥3.56 76
ROIC Compounder ¥3.99 ¥4.16 ¥4.32 72
Growth Earnings
Growth-Adj P/E ¥1.86 ¥2.65 ¥3.45 68

Widest divergence: DCF Models (¥9.33) versus Earnings-Based (¥1.68). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.8B CNY
Revenue growth (YoY) +2.8%
Net margin 11.2%
Return on equity 2.1%
Free cash flow 1.6B CNY FY2025
P/E ratio 34.8
More key figures
Operating margin 20.2%
EPS (TTM) ¥0.1500
Dividend yield 1.0%
EPS growth (YoY) -33.3%
Net debt 1.7B CNY FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 34

Profitability 22
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 92
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 92
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 Hatou Investment Co.,Ltd engages in thermal power and securities business in the People's Republic of China. The company engages in the securities brokerage, securities underwriting and sponsorship, securities investment consulting, and industrial and equity investment; and production and supply of electricity and heat; It is also involved in …

Full company description

Harbin Hatou Investment Co.,Ltd engages in thermal power and securities business in the People's Republic of China. The company engages in the securities brokerage, securities underwriting and sponsorship, securities investment consulting, and industrial and equity investment; and production and supply of electricity and heat; It is also involved in securities asset management. The company was formerly known as Harbin Sui Bao Re Dian Co., Ltd. and changed its name to Harbin Hatou Investment Co.,Ltd in November 2007. Harbin Hatou Investment Co.,Ltd was incorporated in 1994 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 Hatou Investment Co reported revenue of ¥2.7B in FY2025 versus ¥2.9B in FY2021, a compound −1.8%/yr. Reported net income was ¥348M in FY2025, compounding +10.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.7B CNY
Latest YoY
+1.0%
Avg. growth/yr (3Y)
+2.1%
Avg. growth/yr (5Y)
−3.8%
Avg. growth/yr (31Y)
+11.0%
Revenue −1.8%/yr
FY21 ¥2.9B
FY22 ¥2.6B
FY23 ¥2.8B
FY24 ¥2.7B
FY25 ¥2.7B
Net income +10.0%/yr
FY21 ¥238M
FY22 −¥1.0B
FY23 ¥207M
FY24 ¥343M
FY25 ¥348M

600864 screens 22% overvalued. Compare with NextEra Energy, Inc →

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 Hatou Investment Co Fair Value". https://www.fairvalue-calculator.com/stock/600864

Peer Group

Utilities - Regulated Electric · 154 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 57 · Top 25%
Fair Value upside −22% · Below median
Return on equity (TTM) 2% · Bottom 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 11% · Above median
Operating margin (TTM) 20% · Above median
Revenue growth 3% · Below median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.33× · Lower than median

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 35.9× · Pricier than 75% of peers
P/B 0.86× · Cheaper than median
P/S (TTM) 4.07× · Pricier than 75% of peers
P/FCF 1.0× · Cheaper than median
EV/EBITDA 10.8× · Pricier than median

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 4 · sector 7
FUTURE 14 · sector 32
PAST 8 · sector 39
HEALTH 83 · sector 54
DIVIDEND 19 · sector 56

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 Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Aug 8, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $88.80 $32.94 -63%
The Southern Company SO $95.61 $61.06 -36%
Duke Energy Corporation DUK $126.11 $97.11 -23%
National Grid plc NGG 61,175 ARS 44,377 ARS -27%
American Electric Power Company AEP $132.50 $79.33 -40%
Dominion Energy, Inc D $70.08 $46.92 -33%
NTPC Limited NTPC ₹341.85 ₹377.16 +10%
CEZ, a. s. CEZ 232.40 PLN 159.33 PLN -31%
Power Grid Corporation POWERGRID ₹283.55 ₹252.77 -11%
China National Nuclear Power Co 601985 ¥8.91 ¥7.69 -14%

Compare Harbin Hatou Investment Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Hatou Investment Co (600864) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥4.21 versus a price of ¥5.39, about −22% (overvalued).
What is the fair value of 600864?
Our model-based fair value for Harbin Hatou Investment Co is ¥4.21 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥5.39.
What is the quality score of 600864?
Harbin Hatou Investment Co has a Quality Score of 57/100. 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 Hatou Investment Co (600864)?
Harbin Hatou Investment Co reported trailing-twelve-month revenue of about 2.8B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600864?
The net profit margin of Harbin Hatou Investment Co is about 11.2%, meaning it keeps roughly 11.2% of revenue as net income. Based on the latest reported figures.
Does Harbin Hatou Investment Co pay a dividend?
Harbin Hatou Investment Co currently shows a dividend yield of about 1.01% relative to its recent price (as of Aug 8, 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 Harbin Hatou Investment 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.