EN DE

Shanghai Chuangli Group (603012) Fair Value & Analysis

Industrials · CN · Market cap 5.4B CNY

SC Shanghai Chuangli Group 603012 · SHG
Price¥8.41
Fair Value¥3.44
Upside-59.1%
Quality46/100
Watch Shanghai Chuangli Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 3.4% net margin
Low debt · generates free cash flow
1.15% dividend yield
Trails peers (4/14)
Narrow moat 33/100
Evidence: High Range ¥2.21 – ¥4.31 Share as image

Fair value as of: Aug 10, 2026

From 25 valuation models · updated today

Share price +3.8% over the past month.

Below-average quality, and screening another 59% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥4.31). The favourable scenario is already priced in.
  • Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥2.21 to ¥4.31) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥10.32 ¥4.06 Fair Value ¥3.44 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 10, 2026.

How to read this chart

60‑month range ¥4.06 – ¥10.32 · fair‑value band ¥2.21 – ¥4.31 · the ¥8.41 price screens above the ¥3.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Shanghai Chuangli Group (603012) currently trades at ¥8.41, while our model-based Fair Value estimate is ¥3.44, implying the stock looks roughly 59.1% overvalued today. The Quality Score stands at 46/100 (below-average 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: high).

Over the trailing twelve months, Shanghai Chuangli Group generated revenue of 2.7B CNY at a net margin of 3.4%. Revenue grew 21.6% year over year. It earns a return on equity of 1.9%. Net debt stands at 431M CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥2.21 (bear case) to ¥4.31 (bull case); at ¥8.41, 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 19% below its 52-week high and 61% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 12% fair-value upside, at -59%, 603012 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 ¥0.5500 ¥0.6200 ¥0.7000 80
Residual Income ¥4.23 ¥4.13 ¥3.43 76
ROIC Compounder ¥4.89 ¥5.60 ¥6.45 72
All 25 models by family
DCF Models
FCF DCF ¥0.5500 ¥0.6200 ¥0.7200 38
Owner Earnings ¥1.79 ¥2.43 ¥3.35 31
5Y Revenue Exit ¥3.50 ¥6.02 ¥9.24 39
5Y EBITDA Exit ¥4.94 ¥8.64 ¥12.93 41
5Y P/E Exit ¥1.89 ¥3.07 ¥4.30 38
10Y Revenue Exit ¥2.22 ¥4.22 ¥6.91 36
10Y EBITDA Exit ¥3.26 ¥5.98 ¥9.59 37
10Y P/E Exit ¥1.37 ¥2.25 ¥3.31 35
Earnings-Based
Graham-Dodd ¥1.12 ¥3.03 ¥3.97 54
Lynch FV ¥0.6000 ¥0.8500 ¥1.11 50
PEG = 1.0 ¥0.6000 ¥0.8500 ¥1.11 46
EPV ¥4.89 ¥5.60 ¥6.21 59
Dividend Discount
Gordon GGM ¥1.31 ¥2.61 ¥3.95 70
DDM Multi-Stage ¥1.31 ¥2.01 ¥2.73 61
Multiples
P/E Multiple ¥2.58 ¥3.44 ¥4.31 63
P/S Multiple ¥2.09 ¥2.79 ¥3.49 58
P/B Multiple ¥2.09 ¥2.79 ¥3.49 55
EV/EBIT ¥8.22 ¥10.83 ¥13.44 53
EV/EBITDA ¥8.48 ¥11.17 ¥13.86 54
EV/Revenue ¥5.52 ¥7.71 ¥9.91 43
Asset-Based
NCAV (Graham) ¥2.95 ¥3.96 ¥5.91 50
Growth DCF
Growth DCF ¥0.5500 ¥0.6200 ¥0.7000 80
Economic Profit
Residual Income ¥4.23 ¥4.13 ¥3.43 76
ROIC Compounder ¥4.89 ¥5.60 ¥6.45 72
Growth Earnings
Growth-Adj P/E ¥2.04 ¥2.92 ¥3.79 68

Widest divergence: Economic Profit (¥4.13) versus Growth DCF (¥0.6200). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.7B CNY
Revenue growth (YoY) +21.6%
Net margin 3.4%
Return on equity 1.9%
Free cash flow 9.4M CNY FY2025
P/E ratio 54.4
More key figures
Operating margin 10.2%
EPS (TTM) ¥0.1400
Dividend yield 1.3%
EPS growth (YoY) -33.3%
Net debt 431M CNY FY2025

Figures from reported company fundamentals · as of Aug 10, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 45 · Market factors (momentum, volatility) 58

Profitability 22
Margins and returns on capital today
Quality Growth 26
Are margins and returns improving?
Cashflow 31
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 68
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

Shanghai Chuangli Group Co., Ltd. researches and develops, manufactures, sells, and services coal mining machinery and equipment in China and internationally.

Full company description

Shanghai Chuangli Group Co., Ltd. researches and develops, manufactures, sells, and services coal mining machinery and equipment in China and internationally. It provides excavation equipment, new intelligent pumping station systems, transmission/control products, communication monitoring products, shearers, spray pump stations, belt conveyors, and other products. The company also offers fully mechanized mining and excavation automation system, and smart mine construction solutions. Shanghai Chuangli Group Co., Ltd. was founded in 2003 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Chuangli Group reported revenue of ¥2.6B in FY2025 versus ¥2.6B in FY2021, a compound +0.1%/yr. Reported net income was ¥106M in FY2025, compounding −23.4%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.6B CNY
Avg. growth/yr (3Y)
+6.1%
Avg. growth/yr (5Y)
+6.4%
Avg. growth/yr (13Y)
+9.0%
Revenue +0.1%/yr
FY21 ¥2.6B
FY22 ¥2.6B
FY23 ¥2.7B
FY24 ¥3.1B
FY25 ¥2.6B
Net income −23.4%/yr
FY21 ¥308M
FY22 ¥405M
FY23 ¥402M
FY24 ¥214M
FY25 ¥106M

603012 screens 59% 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). "Shanghai Chuangli Group Fair Value". https://www.fairvalue-calculator.com/stock/603012

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 46 · Below median
Fair Value upside −59% · Bottom 25%
Return on equity (TTM) 2% · Bottom 25%
Return on assets 1% · Bottom 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 10% · Above median
Revenue growth 22% · Top 25%
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.10× · Lower than median

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

P/E (TTM) 60.1× · Pricier than 75% of peers
P/B 1.42× · Cheaper than median
P/S (TTM) 2.01× · Pricier than 75% of peers
P/FCF 85.5× · Pricier than 75% of peers
EV/EBITDA 17.1× · 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 22
FUTURE 100 · sector 30
PAST 7 · sector 32
HEALTH 95 · sector 93
DIVIDEND 23 · sector 40

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 Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 10, 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 Shanghai Chuangli Group 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 Shanghai Chuangli Group (603012) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥3.44 versus a price of ¥8.41, about −59% (overvalued).
What is the fair value of 603012?
Our model-based fair value for Shanghai Chuangli Group is ¥3.44 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥8.41.
What is the quality score of 603012?
Shanghai Chuangli Group has a Quality Score of 46/100. 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 Shanghai Chuangli Group (603012)?
Shanghai Chuangli Group reported trailing-twelve-month revenue of about 2.7B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603012?
The net profit margin of Shanghai Chuangli Group is about 3.4%, meaning it keeps roughly 3.4% of revenue as net income. Based on the latest reported figures.
Does Shanghai Chuangli Group pay a dividend?
Shanghai Chuangli Group currently shows a dividend yield of about 1.31% relative to its recent price (as of Aug 10, 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 Shanghai Chuangli 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.