EN DE

Zhuzhou Smelter Group (600961) Fair Value & Analysis

Basic Materials · CN · Market cap 31.5B CNY

ZS Zhuzhou Smelter Group 600961 · SHG
Price¥29.40
Fair Value¥17.83
Upside-39.4%
Quality61/100
Watch Zhuzhou Smelter Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.2% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Wide moat 65/100
Evidence: High Range ¥13.37 – ¥22.29 Share as image

Fair value as of: Aug 9, 2026

From 26 valuation models · updated yesterday

Share price +11.5% over the past month.

A solid business, but screening 39% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥22.29). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥35.71 ¥6.00 Fair Value ¥17.83 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 ¥6.00 – ¥35.71 · fair‑value band ¥13.37 – ¥22.29 · the ¥29.40 price screens above the ¥17.83 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

Zhuzhou Smelter Group (600961) currently trades at ¥29.40, while our model-based Fair Value estimate is ¥17.83, implying the stock looks roughly 39.4% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Basic Materials 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, Zhuzhou Smelter Group generated revenue of 24.5B CNY at a net margin of 8.2%. Revenue grew 45.9% year over year. It earns a return on equity of 37.5%. Net debt stands at 729M CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥13.37 (bear case) to ¥22.29 (bull case); at ¥29.40, 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 9% below its 52-week high and 189% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -39%, 600961 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 ¥18.53 ¥27.25 ¥39.80 80
Residual Income ¥7.23 ¥10.41 ¥70.59 76
Rev-Margin DCF ¥16.44 ¥25.65 ¥36.30 74
All 26 models by family
DCF Models
FCF DCF ¥18.24 ¥28.13 ¥43.30 38
Owner Earnings ¥13.99 ¥21.47 ¥32.95 31
5Y Revenue Exit ¥16.44 ¥25.61 ¥37.28 39
5Y EBITDA Exit ¥15.51 ¥23.86 ¥33.50 41
5Y P/E Exit ¥14.62 ¥22.18 ¥30.06 38
10Y Revenue Exit ¥16.46 ¥25.00 ¥36.43 36
10Y EBITDA Exit ¥16.33 ¥23.78 ¥33.54 37
10Y P/E Exit ¥15.76 ¥22.62 ¥30.90 35
Earnings-Based
Graham-Dodd ¥7.13 ¥22.60 ¥30.11 54
Lynch FV ¥4.97 ¥7.10 ¥9.23 50
PEG = 1.0 ¥4.97 ¥7.10 ¥9.23 46
EPV ¥15.29 ¥17.71 ¥19.82 59
Dividend Discount
Gordon GGM ¥0.7700 ¥1.60 ¥2.54 70
DDM Multi-Stage ¥0.7700 ¥1.28 ¥1.68 61
Multiples
P/E Multiple ¥13.37 ¥17.83 ¥22.29 63
P/S Multiple ¥13.37 ¥17.83 ¥22.29 58
P/B Multiple ¥9.89 ¥13.18 ¥16.48 55
EV/EBIT ¥18.55 ¥24.48 ¥30.41 53
EV/EBITDA ¥15.67 ¥20.64 ¥25.61 54
EV/Revenue ¥16.18 ¥22.79 ¥29.39 43
Asset-Based
NCAV (Graham) ¥2.20 ¥2.94 ¥4.39 50
Growth DCF
Growth DCF ¥18.53 ¥27.25 ¥39.80 80
Rev-Margin DCF ¥16.44 ¥25.65 ¥36.30 74
Economic Profit
Residual Income ¥7.23 ¥10.41 ¥70.59 76
ROIC Compounder ¥16.09 ¥19.63 ¥23.43 72
Growth Earnings
Growth-Adj P/E ¥11.41 ¥16.30 ¥21.19 68

Widest divergence: Growth DCF (¥25.65) versus Dividend Discount (¥1.28). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 24.5B CNY
Revenue growth (YoY) +45.9%
Net margin 8.2%
Return on equity 37.5%
Free cash flow 1.6B CNY FY2025
P/E ratio 16.2
More key figures
Operating margin 20.4%
EPS (TTM) ¥1.81
EPS growth (YoY) +342%
Net debt 729M CNY FY2025

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

Quality Score breakdown

Overall quality 61/100

Of which business quality 62 · Market factors (momentum, volatility) 55

Profitability 67
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 10
Calm price path (market factor)
Momentum 68
Price trend over the last 3–12 months (market factor)
52W Momentum 85
Distance to the 52-week high (market factor)
Net Issuance 40
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

Zhuzhou Smelter Group Co.,Ltd., together with its subsidiaries, produces and sells zinc and its alloy products under the Torch brand in China.

Full company description

Zhuzhou Smelter Group Co.,Ltd., together with its subsidiaries, produces and sells zinc and its alloy products under the Torch brand in China. The company offers zinc ingots, hot dip zinc alloy ingot, cast zinc alloy ingots, and cadmium ingots; lead, zinc, gold, copper, and gold-sulfur concentrates; lead ingots and lead-based alloys; silver; bismuth, tellurium, cadmium, and indium ingots; and sulfuric acid, copper matte, antimony dioxide, and crude mercury. It is also involved in lead and zinc smelting, environmental product development, non-ferrous metal processing, and trading activities. Zhuzhou Smelter Group Co.,Ltd. was founded in 1956 and is based in Zhuzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhuzhou Smelter Group reported revenue of ¥22.2B in FY2025 versus ¥16.5B in FY2021, a compound +7.8%/yr. Reported net income was ¥1.1B in FY2025, compounding +61.9%/yr from FY2021.

Growth Quality 77/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
22.2B CNY
Latest YoY
+12.6%
Avg. growth/yr (3Y)
+2.9%
Avg. growth/yr (5Y)
+8.5%
Avg. growth/yr (24Y)
+11.7%
Revenue +7.8%/yr
FY21 ¥16.5B
FY22 ¥20.4B
FY23 ¥19.4B
FY24 ¥19.8B
FY25 ¥22.2B
Net income +61.9%/yr
FY21 ¥164M
FY22 ¥493M
FY23 ¥611M
FY24 ¥787M
FY25 ¥1.1B

600961 screens 39% overvalued. Compare with BHP Group →

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). "Zhuzhou Smelter Group Fair Value". https://www.fairvalue-calculator.com/stock/600961

Peer Group

Other Industrial Metals & Mining · 476 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 61 · Top 25%
Fair Value upside −39% · Below median
Return on equity (TTM) 37% · Top 25%
Return on assets 18% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 20% · Top 25%
Revenue growth 46% · Above median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 16.2× · Cheaper than median
P/B 6.69× · Pricier than 75% of peers
P/S (TTM) 1.29× · Cheaper than median
P/FCF 2.8× · Cheaper than median
EV/EBITDA 9.8× · 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 0 · sector 0
FUTURE 100 · sector 23
PAST 100 · sector 0
HEALTH 100 · sector 96
DIVIDEND 0 · sector 21

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.19 $9.14 -36%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Zhuzhou Smelter Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Zhuzhou Smelter Group (600961) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥17.83 versus a price of ¥29.40, about −39% (overvalued).
What is the fair value of 600961?
Our model-based fair value for Zhuzhou Smelter Group is ¥17.83 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥29.40.
What is the quality score of 600961?
Zhuzhou Smelter Group has a Quality Score of 61/100. 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 Zhuzhou Smelter Group (600961)?
Zhuzhou Smelter Group reported trailing-twelve-month revenue of about 24.5B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600961?
The net profit margin of Zhuzhou Smelter Group is about 8.2%, meaning it keeps roughly 8.2% 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 Zhuzhou Smelter 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.