EN DE

China National Gold Group (600916) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 13.1B CNY

CN China National Gold Group 600916 · SHG
Price¥7.77
Fair Value¥3.61
Upside-53.5%
Quality67/100
Watch China National Gold Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.4% net margin
generates free cash flow
1.91% dividend yield
Mixed vs. peers (6/13)
Narrow moat 26/100
Evidence: High Range ¥2.71 – ¥4.51 Share as image

Fair value as of: Aug 8, 2026

From 23 valuation models · updated 2 days ago

Share price +10.5% over the past month.

A solid business, but screening 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.51). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥18.33 ¥6.84 Fair Value ¥3.61 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 ¥6.84 – ¥18.33 · fair‑value band ¥2.71 – ¥4.51 · the ¥7.77 price screens above the ¥3.61 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

China National Gold Group (600916) currently trades at ¥7.77, while our model-based Fair Value estimate is ¥3.61, implying the stock looks roughly 53.5% overvalued today. The Quality Score stands at 67/100 (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: high).

Over the trailing twelve months, China National Gold Group generated revenue of 74.2B CNY at a net margin of 0.4%. Revenue grew 39.5% year over year. It earns a return on equity of 3.8%. The balance sheet holds a net cash position of 6.4B CNY. Fundamentals as of Aug 8, 2026

Our scenario range runs from ¥2.71 (bear case) to ¥4.51 (bull case); at ¥7.77, 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 48% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -41% fair-value upside, at -54%, 600916 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
Residual Income ¥3.15 ¥3.11 ¥2.78 76
Growth DCF ¥7.60 ¥10.53 ¥15.61 72
Growth-Adj P/E ¥2.36 ¥3.37 ¥4.39 68
All 23 models by family
DCF Models
FCF DCF ¥7.65 ¥10.91 ¥16.76 38
Owner Earnings ¥6.44 ¥8.64 ¥12.58 31
5Y Revenue Exit ¥10.79 ¥17.33 ¥26.54 39
5Y EBITDA Exit ¥10.60 ¥16.94 ¥25.13 41
5Y P/E Exit ¥6.82 ¥8.97 ¥11.46 38
10Y Revenue Exit ¥9.43 ¥15.34 ¥25.02 36
10Y EBITDA Exit ¥9.59 ¥15.05 ¥23.82 37
10Y P/E Exit ¥7.07 ¥9.14 ¥12.12 35
Earnings-Based
Graham-Dodd ¥1.11 ¥5.58 ¥7.70 54
Lynch FV ¥1.51 ¥2.16 ¥2.80 50
PEG = 1.0 ¥1.51 ¥2.16 ¥2.80 46
EPV ¥11.53 ¥12.80 ¥13.91 59
Multiples
P/E Multiple ¥2.71 ¥3.61 ¥4.51 63
P/S Multiple ¥2.09 ¥2.79 ¥3.48 58
P/B Multiple ¥2.09 ¥2.79 ¥3.48 55
EV/EBIT ¥16.27 ¥20.38 ¥24.49 53
EV/EBITDA ¥12.55 ¥15.42 ¥18.30 54
EV/Revenue ¥12.25 ¥15.81 ¥19.38 43
Asset-Based
NCAV (Graham) ¥2.12 ¥2.85 ¥4.25 50
Growth DCF
Growth DCF ¥7.60 ¥10.53 ¥15.61 72
Economic Profit
Residual Income ¥3.15 ¥3.11 ¥2.78 76
ROIC Compounder ¥11.72 ¥13.24 ¥14.73 67
Growth Earnings
Growth-Adj P/E ¥2.36 ¥3.37 ¥4.39 68

Widest divergence: DCF Models (¥10.91) versus Earnings-Based (¥2.16). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 74.2B CNY
Revenue growth (YoY) +39.5%
Net margin 0.4%
Return on equity 3.8%
Free cash flow 470M CNY FY2025
P/E ratio 43.0
More key figures
Operating margin 1.6%
EPS (TTM) ¥0.1800
Dividend yield 1.9%
EPS growth (YoY) +25.0%
Net cash 6.4B CNY FY2024

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 68 · Market factors (momentum, volatility) 31

Profitability 40
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 77
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 National Gold Group Gold Jewellery Co.,Ltd. engages in the research and development, processing, wholesale, and retail of gold, silver, jewelry, and mold products in China and internationally. It offers gold products, including gold bars, jewelry, and other gold products; K gold jewelry products comprising jewelry made of K gold, platinum, silver, etc.

Full company description

China National Gold Group Gold Jewellery Co.,Ltd. engages in the research and development, processing, wholesale, and retail of gold, silver, jewelry, and mold products in China and internationally. It offers gold products, including gold bars, jewelry, and other gold products; K gold jewelry products comprising jewelry made of K gold, platinum, silver, etc., as well as inlaid jewelry products, such as diamonds, pearls, jade, colored gemstones, etc. The company also provides gold watches, K gold watches, platinum watches, precious metals Inlaid watches, and metal smart electronic wearable devices; metal commemorative coins and seals; outer packaging and recycling of old gold and silver materials. In addition, it is involved in the road transportation of general goods, precious metal warehousing, and logistics services, as well as exhibition services; and wholesale and retail of office supplies, gifts, and handicrafts. The company sells its products through directly operated and franchise stores, as well as online. China National Gold Group Gold Jewellery Co.,Ltd. was founded in 2006 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China National Gold Group reported revenue of ¥69.8B in FY2025 versus ¥50.8B in FY2021, a compound +8.3%/yr. Reported net income was ¥275M in FY2025, compounding −23.3%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
69.8B CNY
Latest YoY
+15.5%
Avg. growth/yr (3Y)
+14.0%
Avg. growth/yr (5Y)
+15.6%
Avg. growth/yr (9Y)
+11.3%
Revenue +8.3%/yr
FY21 ¥50.8B
FY22 ¥47.1B
FY23 ¥56.4B
FY24 ¥60.5B
FY25 ¥69.8B
Net income −23.3%/yr
FY21 ¥794M
FY22 ¥765M
FY23 ¥973M
FY24 ¥818M
FY25 ¥275M

600916 screens 54% overvalued. Compare with Compagnie Financière Richemont SA →

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 National Gold Group Fair Value". https://www.fairvalue-calculator.com/stock/600916

Peer Group

Luxury Goods · 132 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 67 · Top 25%
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 6% · Above median
Net margin (TTM) 0% · Bottom 25%
Operating margin (TTM) 2% · Bottom 25%
Revenue growth 40% · Top 25%
Dividend yield (TTM) 1.9% · Above median

Valuation Multiples vs Luxury Goods median · lower = cheaper

P/E (TTM) 43.2× · Pricier than 75% of peers
P/B 1.83× · Pricier than median
P/S (TTM) 0.18× · Cheaper than 75% of peers
P/FCF 4.1× · Pricier than median
EV/EBITDA 5.2× · 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 0 · sector 13
FUTURE 100 · sector 50
PAST 15 · sector 38
HEALTH 0 · sector 99
DIVIDEND 38 · sector 38

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

Stock Price Fair Value vs Fair Value
Compagnie Financière Richemont SA CFR CHF 197.40 CHF 117.30 -41%
Christian Dior SE DIO €455.40 €502.30 +10%
Kering SA KER €248.50 €60.61 -76%
Tapestry, Inc TPR $140.73 $19.95 -86%
Chow Tai Fook Jewellery Group 1929 HK$11.82 HK$12.28 +4%
The Swatch Group UHRN CHF 40.95 CHF 21.48 -48%
Prada S.p.A 1913 HK$43.26 HK$64.05 +48%
Pandora A/S PNDORA kr 779.40 kr 1,424 +83%
Brunello Cucinelli S.p.A BC €80.32 €42.69 -47%
Kalyan Jewellers India Limited KALYANKJIL ₹546.60 ₹238.57 -56%

Compare China National Gold Group 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 China National Gold Group (600916) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ¥3.61 versus a price of ¥7.77, about −54% (overvalued).
What is the fair value of 600916?
Our model-based fair value for China National Gold Group is ¥3.61 (as of Aug 8, 2026), built from audited fundamentals. The current price is ¥7.77.
What is the quality score of 600916?
China National Gold Group has a Quality Score of 67/100. 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 National Gold Group (600916)?
China National Gold Group reported trailing-twelve-month revenue of about 74.2B CNY (latest available figure, as of Aug 8, 2026).
What is the net profit margin of 600916?
The net profit margin of China National Gold Group is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.
Does China National Gold Group pay a dividend?
China National Gold Group currently shows a dividend yield of about 1.91% 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 China National Gold Group 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.