Ningbo Zhoushan Port Co Ltd (601018) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Ningbo Zhoushan Port Co Ltd stock ¥4.35, price ¥3.56, upside +22.3%, quality 56 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 1, 2026.
How to read this chart
60‑month range ¥3.15 – ¥4.33 · fair‑value band ¥3.04 – ¥5.44 · the ¥3.56 price screens below the ¥4.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 1, 2026.
Follow Ningbo Zhoushan Port Co in your weekly email
Every Wednesday you see whether Ningbo Zhoushan Port 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.
Ningbo Zhoushan Port Company Limited operates as a container ocean trunk port in China.
Show moreShow less
The company's terminal functions include container terminal facilities; iron ore professional terminal; crude oil terminal; liquid chemical raw material; coal transshipment, storage, and transportation base; and cruise terminal services.
It also offers port services, such as pilotage, ship tally, container loading and unpacking, cargo measurement, easy-to-fluidize solid bulk cargo sampling, and cargo damage and container inspection services.
In addition, the company provides sea-rail transport logistics, domestic trade, shipping agency, port area freight forwarding, container logistics yard, railway liquefied product transportation and agency, cargo warehousing and full transportation, handling ship entry and exit procedures, contact arrangements for pilotage; signing bills of lading, and transportation contracts business.
Further, the company handles customs declaration procedures for ships, containers, and goods; handles consignment and transit of goods and containers, and settlement and other projects; undertakes non-vessel operations; and collects freight.
Additionally, it offers land bridge railway transportation, multimodal transportation, railway transit, export transportation, container rental, and other services.
Furthermore, the company engages in software research and development, system integration, security engineering, and communication services. The company was formerly known as Ningbo Port Co., Ltd. and changed its name to Ningbo Zhoushan Port Company Limited in August 2016.
The company was founded in 2008 and is based in Ningbo, China. Ningbo Zhoushan Port Company Limited operates as a subsidiary of Ningbo Zhoushan Port Group Limited.
Stock analysis
Ningbo Zhoushan Port Co Ltd (601018) currently trades at ¥3.56, while our model-based Fair Value estimate is ¥4.35, implying the stock looks roughly 18% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥6.70 per share, and 17 of the 26 models we run sit above the ¥3.56 price.
Bear case: the Asset-Based group reads lowest at ¥2.48, and 9 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥3.04 (bear) to ¥5.44 (bull), the price of ¥3.56 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 56/100 (solid quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Ningbo Zhoushan Port Co Ltd reported revenue of 31.1B CNY in FY2025 versus 23.1B CNY in FY2021, a compound +7.7%/yr. Reported net income was 5.2B CNY in FY2025, compounding +4.9%/yr from FY2021.
Key figures
Market cap 69.3B CNY (≈ $10.4B) Large · P/E ratio 13.2 · P/S ratio 2.10 · EPS (TTM) ¥0.2700 · Dividend yield 3.4% · Net margin 15.5% · Return on equity 6.3% · Return on assets (EBIT) 5.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 13% fair-value upside, at 22%, 601018 screens cheaper than that median.
Fair Value models
Bear¥3.04Fair Value ¥4.35Bull¥5.44
Price ¥3.56 · Upside +22.3%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.1265 per share) are deliberately not added.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.
Best data coverage
FCF DCF¥3.96¥6.93¥12.0478
Growth DCF¥3.97¥6.80¥11.6776
Residual Income¥3.59¥3.73¥4.0376
All 26 models by family
DCF Models
FCF DCF¥3.96¥6.93¥12.0478
Owner Earnings¥4.55¥7.97¥13.8674
5Y Revenue Exit¥2.63¥4.18¥6.2072
5Y EBITDA Exit¥4.90¥8.73¥13.4574
5Y P/E Exit¥3.89¥6.70¥9.8370
10Y Revenue Exit¥2.97¥4.58¥6.8766
10Y EBITDA Exit¥4.55¥7.91¥12.8667
10Y P/E Exit¥3.88¥6.42¥9.8763
Earnings-Based
Graham-Dodd¥1.81¥7.53¥10.2664
Lynch FV¥1.90¥2.72¥3.5461
PEG = 1.0¥1.90¥2.72¥3.5457
EPV¥2.65¥3.10¥3.5074
Dividend Discount
Gordon GGM¥1.43¥3.06¥5.0466
DDM Multi-Stage¥1.43¥2.53¥3.2066
Multiples
P/E Multiple¥4.18¥5.58¥6.9763
P/S Multiple¥2.39¥3.19¥3.9958
P/B Multiple¥3.72¥4.96¥6.1955
EV/EBIT¥4.60¥6.18¥7.7566
EV/EBITDA¥5.70¥7.63¥9.5767
EV/Revenue¥1.89¥2.75¥3.6253
Asset-Based
NCAV (Graham)¥1.85¥2.48¥3.7054
Growth DCF
Growth DCF¥3.97¥6.80¥11.6776
Rev-Margin DCF¥2.63¥4.18¥6.1372
Economic Profit
Residual Income¥3.59¥3.73¥4.0376
ROIC Compounder¥2.65¥3.10¥3.5072
Growth Earnings
Growth-Adj P/E¥3.25¥4.65¥6.0467
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+8.2%
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.
+6.3%
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.
+7.6%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 19 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.
+11.8%
’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.
+4.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.9%
Dividend (yield on the price)3.4%
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.0.9% vs 2.9%, steady
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.22% → 23%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−1.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −3.4% a year for the price.
Compare Ningbo Zhoushan Port Co Ltd with another stock
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.Marine Shipping · 221 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score56 · Above median
Fair Value upside+22.3% · Above median
Profitability
Return on equity (12 months)6.3% · Below median
Return on assets4.2% · Below median
Net margin (12 months)15.5% · Above median
Operating margin (12 months)18.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)10.2% · Below median
Dividend yield (12 months)3.4% · Above median
Balance sheet
Debt / equity0.08× · Lowest 25%
Valuation Multiplesvs Marine Shipping median · lower = cheaper
P/E (12 months)13.2× · Pricier than median
P/B0.79× · Cheaper than median
P/S (12 months)2.10× · Pricier than median
Price / free cash flow (fiscal year)11.9× · 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). "Ningbo Zhoushan Port Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/601018
Frequently asked questions
Is Ningbo Zhoushan Port Co Ltd (601018) overvalued or undervalued?
As of Nov 1, 2026, our model estimates a fair value of ¥4.35 versus a price of ¥3.56, about +22% upside (undervalued).
What is the fair value of 601018?
Our model-based fair value for Ningbo Zhoushan Port Co Ltd is ¥4.35 (as of Nov 1, 2026), built from audited fundamentals. The current price: ¥3.56.
What is the quality score of 601018?
Ningbo Zhoushan Port Co Ltd has a Quality Score of 56/100. 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 Ningbo Zhoushan Port Co Ltd (601018)?
Our model-based price target is the fair value of ¥4.35 (as of Nov 1, 2026) from 26 valuation models. Cautious scenario ¥3.04, optimistic scenario ¥5.44. It is a calculation from audited fundamentals, not an analyst target.
What is the Ningbo Zhoushan Port Co Ltd stock forecast for 2026?
Our models put fair value at ¥4.35, about +22% upside versus a price of ¥3.56 (undervalued). Cautious scenario ¥3.04, optimistic scenario ¥5.44. The calculation is refreshed regularly with new filings.
What is the revenue of Ningbo Zhoushan Port Co Ltd (601018)?
Ningbo Zhoushan Port Co Ltd reported trailing-twelve-month revenue of about 32.9B CNY (latest available figure, as of Nov 1, 2026).
Does Ningbo Zhoushan Port Co Ltd pay a dividend?
Ningbo Zhoushan Port Co Ltd currently shows a dividend yield of 3.40% relative to its recent price (as of Nov 1, 2026).
What growth is priced into Ningbo Zhoushan Port Co Ltd (601018)?
For today's price to be fair in a discounted-cash-flow model, Ningbo Zhoushan Port Co Ltd would have to grow free cash flow by -1.7 % per year for five years (discount rate 8.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.6 % per year. As of Nov 1, 2026.
What discount rate (WACC) does the fair value of 601018 use?
Our models discount Ningbo Zhoushan Port Co Ltd at 8.7 %: a base by market capitalisation (large), damped by beta 0.22, 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 Ningbo Zhoushan Port Co Ltd that is -1.7 % per year a year over ten years, using the same discount rate (8.7 %) and the same formula as our fair value.
How much growth has Ningbo Zhoushan Port Co Ltd (601018) delivered so far?
Over the past 5 years revenue at Ningbo Zhoushan Port Co Ltd grew +7.6 % a year. The price currently implies -1.7 % per year free-cash-flow growth a 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 Ningbo Zhoushan Port Co Ltd (601018) growing?
The median revenue growth in the sector is +7.9 % a year. That is the yardstick for the growth priced into Ningbo Zhoushan Port Co Ltd (-1.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Ningbo Zhoushan Port Co Ltd (601018)?
The free-cash-flow yield on the price is 8.41 %: that much free cash flow Ningbo Zhoushan Port Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Ningbo Zhoushan Port Co Ltd (601018)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Ningbo Zhoushan Port Co Ltd it is ¥4.35 per share (as of Nov 1, 2026), against a price of ¥3.56. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Ningbo Zhoushan Port Co Ltd stock overvalued or undervalued in 2026?
As of Nov 1, 2026, 601018 trades below its calculated fair value: price ¥3.56, fair value ¥4.35, a gap of about +22% (undervalued). 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 601018?
No. The price is what the market pays today (¥3.56); the fair value is what the company's own numbers justify (¥4.35). For Ningbo Zhoushan Port Co Ltd the two are ¥0.7944 per share apart. That gap is exactly why we show both numbers side by side.
How much is Ningbo Zhoushan Port Co Ltd worth?
The market values Ningbo Zhoushan Port Co Ltd at about 69.3B CNY (market capitalisation, as of Nov 1, 2026). Per share that is ¥3.56; our models calculate a fair value of ¥4.35 per share.
What do the bullish and bearish scenarios say about 601018?
Our models span a range for Ningbo Zhoushan Port Co Ltd: cautious scenario ¥3.04, base ¥4.35, optimistic ¥5.44 per share (as of Nov 1, 2026, price ¥3.56). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 601018?
Ningbo Zhoushan Port Co Ltd trades at a price-to-earnings ratio of 13.2 (as of Nov 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥4.35 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 15.1. Other multiples: P/B 0.8, P/S 2.1, EV/EBITDA 7.0.
How solid is the balance sheet of Ningbo Zhoushan Port Co Ltd (601018)?
Balance-sheet figures for Ningbo Zhoushan Port Co Ltd (as of Nov 1, 2026): return on equity 6.3%, debt of 0.08 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is 601018 from its 52-week high?
Ningbo Zhoushan Port Co Ltd trades at ¥3.56, about 17% below its 52-week high of ¥4.31 and 13% above the low of ¥3.15 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.35 is for.
Which stocks are comparable to Ningbo Zhoushan Port Co Ltd?
From the same area (Industrials) we also value Adani Ports and Special Economic Zone Limited, COSCO SHIPPING Holdings, Hapag-Lloyd Aktiengesellschaft,, Shanghai International Port (Group) Co, 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 Ningbo Zhoushan Port Co Ltd stock attractive at the current price?
The data as of Nov 1, 2026: price ¥3.56, calculated fair value ¥4.35 (+22%), Quality Score 56/100, from 26 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 601018 calculated?
We run Ningbo Zhoushan Port Co Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥4.35, 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 15.5% above its aggregate fair value. Ningbo Zhoushan Port Co Ltd currently trades 18% below its own fair value, and the market average says nothing about that. 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 Ningbo Zhoushan Port Co Ltd (601018)?
The closing price on Nov 6, 2026 was ¥3.56. Our model-based fair value is ¥4.35, about +22% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Ningbo Zhoushan Port Co Ltd right now?
Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Ningbo Zhoushan Port Co Ltd (601018) come from?
Earnings per share at Ningbo Zhoushan Port Co Ltd grew +2.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.5 %, EBIT margin +1.1 %, tax rate −0.5 %, residual (interest, one-offs) −0.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Ningbo Zhoushan Port Co Ltd
How large is the market capitalisation of Ningbo Zhoushan Port Co Ltd (601018)?
The market capitalisation of Ningbo Zhoushan Port Co Ltd is 69.3B CNY (≈ $10.4B). 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 Ningbo Zhoushan Port Co Ltd (601018)?
The price-to-sales ratio of Ningbo Zhoushan Port Co Ltd is 2.10 (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 Ningbo Zhoushan Port Co Ltd (601018)?
Earnings per share at Ningbo Zhoushan Port Co Ltd are ¥0.2700 (price ÷ EPS = P/E 13.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Ningbo Zhoushan Port Co Ltd (601018)?
The dividend yield of Ningbo Zhoushan Port Co Ltd is 3.4% (payout 44.8%). 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 Ningbo Zhoushan Port Co Ltd (601018)?
The net margin of Ningbo Zhoushan Port Co Ltd is 15.5% (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 Ningbo Zhoushan Port Co Ltd (601018)?
The return on equity (ROE) of Ningbo Zhoushan Port Co Ltd is 6.3% (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 Ningbo Zhoushan Port Co Ltd (601018)?
On an EBIT basis the return on assets of Ningbo Zhoushan Port Co Ltd is 5.6% (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 Ningbo Zhoushan Port Co Ltd (601018)?
The operating margin of Ningbo Zhoushan Port Co Ltd is 18.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Ningbo Zhoushan Port Co Ltd (601018)?
Revenue at Ningbo Zhoushan Port Co Ltd is growing +10.2% versus a year earlier (3y avg +6.3%). 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 Ningbo Zhoushan Port Co Ltd (601018)?
Earnings per share at Ningbo Zhoushan Port Co Ltd are growing −0.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Ningbo Zhoushan Port Co Ltd (601018) carry?
The net debt of Ningbo Zhoushan Port Co Ltd is 2.3B CNY (fiscal year 2025, ≈ 0.4 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 Ningbo Zhoushan Port Co Ltd in the live analysis
One click puts Ningbo Zhoushan Port 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 1, 2026