Jiangsu Safety Wire Rope (603028) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Jiangsu Safety Wire Rope stock ¥5.92, price ¥10.40, upside -43.1%, quality 45 out of 100. Rating: strongly overvalued. 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 Oct 28, 2026.
How to read this chart
60‑month range ¥5.10 – ¥15.60 · fair‑value band ¥4.94 – ¥9.68 · the ¥10.40 price screens above the ¥5.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow Jiangsu Safety Wire Rope in your weekly email
Every Wednesday you see whether Jiangsu Safety Wire Rope 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.
Jiangsu Safety Group Co.,Ltd. engages in the research, development, production, and sales of wire ropes and rigging for elevators and cranes in China and internationally.
Show moreShow less
The company offers elevator wire ropes, such as low-, mid-, and high-rise traction, as well as governor, compensating, and door closing ropes; and crane wire ropes, including rotation resistant, round strand, compacted strand, swaged wire, and cross laid ropes.
The company was formerly known as Jiangsu Safety Wire Rope Co., Ltd. and changed its name to Jiangsu Safety Group Co.,Ltd. in August 2023. Jiangsu Safety Group Co.,Ltd. was founded in 1958 and is based in Wuxi, China.
Stock analysis
Jiangsu Safety Wire Rope (603028) currently trades at ¥10.40, while our model-based Fair Value estimate is ¥5.92, 43.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥2.96 per share, and 0 of the 11 models we run sit above the ¥10.40 price.
Bear case: the Asset-Based group reads lowest at ¥1.01, and 11 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥4.94 (bear) to ¥9.68 (bull), the price of ¥10.40 sits above 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 45/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Jiangsu Safety Wire Rope reported revenue of 1.7B CNY in FY2025 versus 916M CNY in FY2021, a compound +17.0%/yr. Reported net income was −44.9M CNY in FY2025.
Key figures
Market cap 3.0B CNY (≈ $449M) Small · P/S ratio 2.35 · EPS (TTM) ¥−0.3100 · Dividend yield 1.1% · Net margin −6.4% · Return on equity −32.7% · Return on assets (EBIT) −3.9% · Operating margin −13.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (medium confidence).
What moves the price
The share trades about 1% below its 52-week high and 81% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at −43%, 603028 screens richer than that median.
Fair Value models
Bear¥4.94Fair Value ¥5.92Bull¥9.68
Price ¥10.40 · Upside -43.1%
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.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.
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
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+37.7%
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.
+29.2%
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.
+18.0%
Start year 2020 (pandemic). Over 10 years: +12.1% a year
Revenue growth 14 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.
+9.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.6% (2020) → −1.6% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+37.5%
Yearly growth needed for the next five years to justify today's price.
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 +35.2% a year for the price.
Compare Jiangsu Safety Wire Rope 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.Steel · 401 stocks
Beats the industry median on 0/11 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−43.1% · Bottom 25%
Profitability
Return on assets−1.8% · Bottom 25%
Net margin (12 months)−6.4% · Bottom 25%
Operating margin (12 months)−13.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−53.2% · Bottom 25%
Dividend yield (12 months)1.1% · Below median
Balance sheet
Debt / equity0.74× · Highest 25%
Valuation Multiplesvs Steel median · lower = cheaper
P/B6.35× · Priciest 25%
P/S (12 months)2.39× · Priciest 25%
Price / free cash flow63.4× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)0· sector 35
PAST (return on equity)0· sector 18
HEALTH (low debt)63· sector 95
DIVIDEND (yield)21· sector 52
VALUE 0: the price sits above our fair-value range.
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.
Is Jiangsu Safety Wire Rope (603028) overvalued or undervalued?
As of Oct 28, 2026, our model estimates a fair value of ¥5.92 versus a price of ¥10.40, about −43% upside (overvalued).
What is the fair value of 603028?
Our model-based fair value for Jiangsu Safety Wire Rope is ¥5.92 (as of Oct 28, 2026), built from audited fundamentals. The current price: ¥10.40.
What is the quality score of 603028?
Jiangsu Safety Wire Rope has a Quality Score of 45/100. 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 Jiangsu Safety Wire Rope (603028)?
Our model-based price target is the fair value of ¥5.92 (as of Oct 28, 2026) from 11 valuation models. Cautious scenario ¥4.94, optimistic scenario ¥9.68. It is a calculation from audited fundamentals, not an analyst target.
What is the Jiangsu Safety Wire Rope stock forecast for 2026?
Our models put fair value at ¥5.92, about −43% upside versus a price of ¥10.40 (overvalued). Cautious scenario ¥4.94, optimistic scenario ¥9.68. The calculation is refreshed regularly with new filings.
What is the revenue of Jiangsu Safety Wire Rope (603028)?
Jiangsu Safety Wire Rope reported trailing-twelve-month revenue of about 1.3B CNY (latest available figure, as of Oct 28, 2026).
Does Jiangsu Safety Wire Rope pay a dividend?
Jiangsu Safety Wire Rope currently shows a dividend yield of 1.07% relative to its recent price (as of Oct 28, 2026).
What growth is priced into Jiangsu Safety Wire Rope (603028)?
For today's price to be fair in a discounted-cash-flow model, Jiangsu Safety Wire Rope would have to grow free cash flow by +37.5 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +18.0 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 603028 use?
Our models discount Jiangsu Safety Wire Rope at 10.4 %: a base by market capitalisation (small), damped by beta 0.49, 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 Jiangsu Safety Wire Rope that is +37.5 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Jiangsu Safety Wire Rope (603028) delivered so far?
Over the past 5 years revenue at Jiangsu Safety Wire Rope grew +18.0 % a year. The price currently implies +37.5 % 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 Jiangsu Safety Wire Rope (603028) growing?
The median revenue growth in the sector is +9.5 % a year. That is the yardstick for the growth priced into Jiangsu Safety Wire Rope (+37.5 % 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 Jiangsu Safety Wire Rope (603028)?
The free-cash-flow yield on the price is 1.58 %: that much free cash flow Jiangsu Safety Wire Rope produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jiangsu Safety Wire Rope (603028)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jiangsu Safety Wire Rope it is ¥5.92 per share (as of Oct 28, 2026), against a price of ¥10.40. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Jiangsu Safety Wire Rope stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 603028 trades above its calculated fair value: price ¥10.40, fair value ¥5.92, a gap of about −43% (overvalued). 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 603028?
No. The price is what the market pays today (¥10.40); the fair value is what the company's own numbers justify (¥5.92). For Jiangsu Safety Wire Rope the two are ¥4.48 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jiangsu Safety Wire Rope worth?
The market values Jiangsu Safety Wire Rope at about 3.0B CNY (market capitalisation, as of Oct 28, 2026). Per share that is ¥10.40; our models calculate a fair value of ¥5.92 per share.
What do the bullish and bearish scenarios say about 603028?
Our models span a range for Jiangsu Safety Wire Rope: cautious scenario ¥4.94, base ¥5.92, optimistic ¥9.68 per share (as of Oct 28, 2026, price ¥10.40). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Jiangsu Safety Wire Rope (603028)?
Balance-sheet figures for Jiangsu Safety Wire Rope (as of Oct 28, 2026): return on equity −32.7%, debt of 0.74 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 603028 from its 52-week high?
Jiangsu Safety Wire Rope trades at ¥10.40, about 1% below its 52-week high of ¥10.54 and 81% above the low of ¥5.75 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of ¥5.92 is for.
Which stocks are comparable to Jiangsu Safety Wire Rope?
From the same area (Basic Materials) we also value Nucor Corporation, ArcelorMittal S.A, Steel Dynamics, Inc, JSW Steel Limited, 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 Jiangsu Safety Wire Rope stock attractive at the current price?
The data as of Oct 28, 2026: price ¥10.40, calculated fair value ¥5.92 (−43%), Quality Score 45/100, from 11 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 603028 calculated?
We run Jiangsu Safety Wire Rope through 11 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 ¥5.92, 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 13.4 % above its aggregate fair value. Jiangsu Safety Wire Rope itself currently trades above fair value. 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 Jiangsu Safety Wire Rope (603028)?
The closing price on Oct 28, 2026 was ¥10.40. Our model-based fair value is ¥5.92, about −43% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jiangsu Safety Wire Rope right now?
The price sits above even our optimistic bull case (¥9.68). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥4.94 to ¥9.68) leaves room in how you read the outcome.
Key figures of Jiangsu Safety Wire Rope
How large is the market capitalisation of Jiangsu Safety Wire Rope (603028)?
The market capitalisation of Jiangsu Safety Wire Rope is 3.0B CNY (≈ $449M). 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 Jiangsu Safety Wire Rope (603028)?
The price-to-sales ratio of Jiangsu Safety Wire Rope is 2.35 (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 Jiangsu Safety Wire Rope (603028)?
Earnings per share at Jiangsu Safety Wire Rope are ¥−0.3100. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jiangsu Safety Wire Rope (603028)?
The dividend yield of Jiangsu Safety Wire Rope is 1.1%. 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 Jiangsu Safety Wire Rope (603028)?
The net margin of Jiangsu Safety Wire Rope is −6.4% (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 Jiangsu Safety Wire Rope (603028)?
The return on equity (ROE) of Jiangsu Safety Wire Rope is −32.7% (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 Jiangsu Safety Wire Rope (603028)?
On an EBIT basis the return on assets of Jiangsu Safety Wire Rope is −3.9% (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 Jiangsu Safety Wire Rope (603028)?
The operating margin of Jiangsu Safety Wire Rope is −13.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jiangsu Safety Wire Rope (603028)?
Revenue at Jiangsu Safety Wire Rope is growing −53.2% versus a year earlier (3y avg +29.2%). 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 Jiangsu Safety Wire Rope (603028)?
Earnings per share at Jiangsu Safety Wire Rope are growing +89.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jiangsu Safety Wire Rope (603028) carry?
The net debt of Jiangsu Safety Wire Rope is 568M CNY (fiscal year 2025, ≈ 12.1 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 Jiangsu Safety Wire Rope in the live analysis
One click puts Jiangsu Safety Wire Rope on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 28, 2026