EN DE

First Tractor Company (601038) Fair Value & Analysis

Industrials · CN · Market cap 14.8B CNY

FT First Tractor Company 601038 · SHG
Price¥13.20
Fair Value¥10.76
Upside-18.5%
Quality58/100
Watch First Tractor Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.7% net margin
Low debt · generates free cash flow
1.97% dividend yield
Mixed vs. peers (7/14)
Narrow moat 43/100
Evidence: Medium Range ¥8.24 – ¥13.77 Share as image

Fair value as of: Aug 9, 2026

From 24 valuation models · updated yesterday

Fair value updated Aug 9, 2026, revised from ¥11.92 to ¥10.76 (−9.7%) since Jul 5, 2026. Share price +8.2% over the past month.

A solid business, but screening 18% overvalued on our models.

What matters now

  • Solid but not exceptional quality (58/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ¥8.24 (bear) to ¥13.77 (bull), base ¥10.76. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 58/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥19.69 ¥8.50 Fair Value ¥10.76 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 ¥8.50 – ¥19.69 · fair‑value band ¥8.24 – ¥13.77 · the ¥13.20 price screens above the ¥10.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

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

Analysis

First Tractor Company (601038) currently trades at ¥13.20, while our model-based Fair Value estimate is ¥10.76, implying the stock looks roughly 18.5% overvalued today. The Quality Score stands at 58/100 (solid quality), in the Industrials 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: medium).

Over the trailing twelve months, First Tractor Company generated revenue of 10.9B CNY at a net margin of 7.7%. Revenue grew 2.5% year over year. It earns a return on equity of 10.4%. Net debt stands at 1.1B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥8.24 (bear case) to ¥13.77 (bull case); at ¥13.20, the current price sits within 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 17% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at -18%, 601038 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 ¥9.58 ¥12.66 ¥16.83 80
Residual Income ¥6.11 ¥6.86 ¥10.89 76
Rev-Margin DCF ¥7.06 ¥9.50 ¥12.11 74
All 24 models by family
DCF Models
FCF DCF ¥9.31 ¥12.56 ¥17.13 38
Owner Earnings ¥10.17 ¥13.76 ¥18.83 31
5Y Revenue Exit ¥7.06 ¥9.37 ¥12.16 39
5Y EBITDA Exit ¥8.67 ¥12.17 ¥16.03 41
5Y P/E Exit ¥10.52 ¥15.41 ¥20.22 38
10Y Revenue Exit ¥7.71 ¥9.90 ¥12.45 36
10Y EBITDA Exit ¥8.84 ¥11.78 ¥15.23 37
10Y P/E Exit ¥9.99 ¥13.94 ¥18.22 35
Earnings-Based
Graham-Dodd ¥4.91 ¥10.17 ¥12.85 54
EPV ¥5.65 ¥6.37 ¥7.00 59
Dividend Discount
Gordon GGM ¥3.37 ¥5.01 ¥6.73 70
DDM Multi-Stage ¥3.37 ¥4.80 ¥6.43 61
Multiples
P/E Multiple ¥11.38 ¥15.17 ¥18.97 63
P/S Multiple ¥9.21 ¥12.28 ¥15.36 58
P/B Multiple ¥9.21 ¥12.28 ¥15.36 55
EV/EBIT ¥7.98 ¥10.20 ¥12.42 53
EV/EBITDA ¥9.33 ¥12.00 ¥14.67 54
EV/Revenue ¥6.07 ¥8.11 ¥10.15 43
Asset-Based
NCAV (Graham) ¥3.41 ¥4.57 ¥6.82 50
Growth DCF
Growth DCF ¥9.58 ¥12.66 ¥16.83 80
Rev-Margin DCF ¥7.06 ¥9.50 ¥12.11 74
Economic Profit
Residual Income ¥6.11 ¥6.86 ¥10.89 76
ROIC Compounder ¥5.65 ¥6.37 ¥7.09 72
Growth Earnings
Growth-Adj P/E ¥8.32 ¥11.89 ¥15.46 68

Widest divergence: DCF Models (¥12.17) versus Asset-Based (¥4.57). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 10.9B CNY
Revenue growth (YoY) +2.5%
Net margin 7.7%
Return on equity 10.4%
Free cash flow 863M CNY FY2025
P/E ratio 16.7
More key figures
Operating margin 12.8%
EPS (TTM) ¥0.7200
Dividend yield 2.0%
EPS growth (YoY) +6.2%
Net debt 1.1B CNY FY2025

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

Quality Score breakdown

Overall quality 58/100

Of which business quality 58 · Market factors (momentum, volatility) 39

Profitability 39
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 82
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

First Tractor Company Limited, engages in the production, manufacture, and sale of agricultural machinery and power machinery. It offers medium and large-sized wheeled and crawler tractors; transmission series tractors; power shuttle series tractors; shift series tractors; autonomous tractors; and hybrid power tractors.

Full company description

First Tractor Company Limited, engages in the production, manufacture, and sale of agricultural machinery and power machinery. It offers medium and large-sized wheeled and crawler tractors; transmission series tractors; power shuttle series tractors; shift series tractors; autonomous tractors; and hybrid power tractors. The company also provides off-road diesel engines, such as tractors and harvesters, engineering machinery, ships, generator sets, and others; and component products, such as castings and forgings, gear transmission components, covers, offroad axles, transmissions, and cabs/coverings of agricultural machinery products. First Tractor Company Limited was founded in 1955 and is based in Luoyang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

First Tractor Company reported revenue of ¥10.8B in FY2025 versus ¥9.3B in FY2021, a compound +3.8%/yr. Reported net income was ¥812M in FY2025, compounding +16.7%/yr from FY2021.

Growth Quality 64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
10.8B CNY
Latest YoY
−9.1%
Avg. growth/yr (3Y)
−4.9%
Avg. growth/yr (5Y)
+7.4%
Avg. growth/yr (21Y)
+4.6%
Revenue +3.8%/yr
FY21 ¥9.3B
FY22 ¥12.6B
FY23 ¥11.5B
FY24 ¥11.9B
FY25 ¥10.8B
Net income +16.7%/yr
FY21 ¥438M
FY22 ¥681M
FY23 ¥997M
FY24 ¥922M
FY25 ¥812M

601038 screens 18% overvalued. Compare with Caterpillar 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). "First Tractor Company Fair Value". https://www.fairvalue-calculator.com/stock/601038

Peer Group

Farm & Heavy Construction Machinery · 148 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 58 · Above median
Fair Value upside −19% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 2% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 13% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 2.0% · Below median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Farm & Heavy Construction Machinery median · lower = cheaper

P/E (TTM) 18.3× · Cheaper than median
P/B 1.94× · Pricier than median
P/S (TTM) 1.36× · Pricier than median
P/FCF 2.6× · Cheaper than median
EV/EBITDA 14.9× · 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 9 · sector 22
FUTURE 13 · sector 30
PAST 42 · sector 32
HEALTH 97 · sector 93
DIVIDEND 39 · sector 40

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 Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $952.41 $307.83 -68%
Deere & Company DE $597.24 $187.86 -69%
AB Volvo (publ), VOLVA kr 336.60 kr 288.08 -14%
PACCAR Inc PCAR $126.20 $94.80 -25%
Epiroc AB EPIA kr 251.90 kr 144.14 -43%
Exor N.V EXO €69.40 €219.41 +216%
Sany Heavy Industry Co 600031 ¥18.65 ¥20.84 +12%
XCMG Construction Machinery Co 000425 ¥8.39 ¥11.79 +41%
Sinotruk (Hong Kong) Limited 3808 HK$41.00 HK$53.51 +31%
Yutong Bus Co 600066 ¥32.29 ¥42.00 +30%

Compare First Tractor Company with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 First Tractor Company (601038) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥10.76 versus a price of ¥13.20, about −18% (overvalued).
What is the fair value of 601038?
Our model-based fair value for First Tractor Company is ¥10.76 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥13.20.
What is the quality score of 601038?
First Tractor Company has a Quality Score of 58/100. 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 First Tractor Company (601038)?
First Tractor Company reported trailing-twelve-month revenue of about 10.9B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 601038?
The net profit margin of First Tractor Company is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does First Tractor Company pay a dividend?
First Tractor Company currently shows a dividend yield of about 1.97% relative to its recent price (as of Aug 9, 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 First Tractor Company 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.