Changshu Automotive Trim Co (603035) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Changshu Automotive Trim Co stock ¥12.56, price ¥10.32, upside +21.7%, quality 47 out of 100. Rating: undervalued. Calculated from audited financials with 17 of our 26 valuation models and 37 quality factors, updated daily.
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 7, 2026.
How to read this chart
60‑month range ¥9.82 – ¥24.59 · fair‑value band ¥11.16 – ¥24.65 · the ¥10.32 price screens below the ¥12.56 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Changshu Automotive Trim Co in your weekly email
Every Wednesday you see whether Changshu Automotive Trim 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.
Jiangsu Changshu Automotive Trim Group Co., Ltd. engages in the research and development, production, and sales of automotive interior parts assembly products in China and internationally.
Show moreShow less
The company provides IP/console, air vents, door trim, window regulator, pillars/sills, seatings, parcel shelf, trunk trim, carpet, bumpers, FEM, plastic tailgate, high gloss B pillar, and wheelhouse.
The company was formerly known as Changshu Automotive Trim Co., Ltd. and changed its name to Jiangsu Changshu Automotive Trim Group Co., Ltd. In September 2020. The company was founded in 1992 and is based in Changshu, China.
Stock analysis
Changshu Automotive Trim Co (603035) currently trades at ¥10.32, while our model-based Fair Value estimate is ¥12.56, implying the stock looks roughly 18% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥28.67 per share, and 10 of the 17 models we run sit above the ¥10.32 price.
Bear case: the Dividend Discount group reads lowest at ¥7.06, and 7 of the 17 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥11.16 (bear) to ¥24.65 (bull), the price of ¥10.32 sits below 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 47/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Changshu Automotive Trim Co reported revenue of 7.1B CNY in FY2025 versus 2.6B CNY in FY2021, a compound +28.3%/yr. Reported net income was 346M CNY in FY2025, compounding −4.7%/yr from FY2021.
Key figures
Market cap 3.8B CNY (≈ $567M) Small · P/E ratio 14.7 · P/S ratio 0.49 · EPS (TTM) ¥0.7000 · Dividend yield 1.6% · Net margin 2.4% · Return on equity 2.8% · Return on assets (EBIT) 4.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (medium confidence).
What moves the price
The share trades about 40% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 22%, 603035 screens cheaper than that median.
Fair Value models
Bear¥11.16Fair Value ¥12.56Bull¥24.65
Price ¥10.32 · Upside +21.7%
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 (¥0.4582 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.
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.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+25.5%
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.
+24.7%
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.
+26.2%
Start year 2020 (pandemic). Over 10 years: +21.4% 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.
+18.3%
’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.
−0.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.1%
Dividend (yield on the price)1.6%
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.−2.1% vs −1.1%, 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.17% → 4%
Compare Changshu Automotive Trim Co 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.Auto Parts · 656 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+21.7% · Above median
Profitability
Return on equity (12 months)2.8% · Below median
Return on assets2.8% · Below median
Net margin (12 months)2.4% · Below median
Operating margin (12 months)6.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)−6.6% · Bottom 25%
Dividend yield (12 months)1.6% · Below median
Balance sheet
Debt / equity0.13× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
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). "Changshu Automotive Trim Co Fair Value". https://www.fairvalue-calculator.com/stock/603035
Frequently asked questions
Is Changshu Automotive Trim Co (603035) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥12.56 versus a price of ¥10.32, about +22% upside (undervalued).
What is the fair value of 603035?
Our model-based fair value for Changshu Automotive Trim Co is ¥12.56 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥10.32.
What is the quality score of 603035?
Changshu Automotive Trim Co has a Quality Score of 47/100. 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 Changshu Automotive Trim Co (603035)?
Our model-based price target is the fair value of ¥12.56 (as of Nov 7, 2026) from 17 valuation models. Cautious scenario ¥11.16, optimistic scenario ¥24.65. It is a calculation from audited fundamentals, not an analyst target.
What is the Changshu Automotive Trim Co stock forecast for 2026?
Our models put fair value at ¥12.56, about +22% upside versus a price of ¥10.32 (undervalued). Cautious scenario ¥11.16, optimistic scenario ¥24.65. The calculation is refreshed regularly with new filings.
What is the revenue of Changshu Automotive Trim Co (603035)?
Changshu Automotive Trim Co reported trailing-twelve-month revenue of about 7.7B CNY (latest available figure, as of Nov 7, 2026).
Does Changshu Automotive Trim Co pay a dividend?
Changshu Automotive Trim Co currently shows a dividend yield of 1.59% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Changshu Automotive Trim Co (603035) and when is the ex-dividend date?
Changshu Automotive Trim Co pays a dividend of ¥0.164 per share a year, a dividend yield of 1.6%. The last ex-dividend date was Jun 9, 2026. The payout ratio is 29.5% of earnings (on adjusted earnings, reported 23.4%). Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Changshu Automotive Trim Co (603035)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Changshu Automotive Trim Co it is ¥12.56 per share (as of Nov 7, 2026), against a price of ¥10.32. It is the blended result of 17 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Changshu Automotive Trim Co stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 603035 trades below its calculated fair value: price ¥10.32, fair value ¥12.56, 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 603035?
No. The price is what the market pays today (¥10.32); the fair value is what the company's own numbers justify (¥12.56). For Changshu Automotive Trim Co the two are ¥2.24 per share apart. That gap is exactly why we show both numbers side by side.
How much is Changshu Automotive Trim Co worth?
The market values Changshu Automotive Trim Co at about 3.8B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥10.32; our models calculate a fair value of ¥12.56 per share.
What do the bullish and bearish scenarios say about 603035?
Our models span a range for Changshu Automotive Trim Co: cautious scenario ¥11.16, base ¥12.56, optimistic ¥24.65 per share (as of Nov 7, 2026, price ¥10.32). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603035?
Changshu Automotive Trim Co trades at a price-to-earnings ratio of 14.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥12.56 is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 13.2 (reported for FY2025: 10.5). Other multiples: P/B 0.7, P/S 0.5, EV/EBITDA 6.2.
How solid is the balance sheet of Changshu Automotive Trim Co (603035)?
Balance-sheet figures for Changshu Automotive Trim Co (as of Nov 7, 2026): return on equity 2.8%, debt of 0.13 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 603035 from its 52-week high?
Changshu Automotive Trim Co trades at ¥10.32, about 40% below its 52-week high of ¥17.19 and 5% above the low of ¥9.82 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥12.56 is for.
Which stocks are comparable to Changshu Automotive Trim Co?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Changshu Automotive Trim Co stock attractive at the current price?
The data as of Nov 7, 2026: price ¥10.32, calculated fair value ¥12.56 (+22%), Quality Score 47/100, from 17 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 603035 calculated?
We run Changshu Automotive Trim Co through 17 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥12.56 builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Changshu Automotive Trim Co 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 Changshu Automotive Trim Co (603035)?
The closing price on Nov 6, 2026 was ¥10.32. Our model-based fair value is ¥12.56, about +22% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Changshu Automotive Trim Co right now?
The price is below even our cautious bear case (¥11.16). The market is more pessimistic than our downside scenario. A fairly wide model range (¥11.16 to ¥24.65) leaves room in how you read the outcome.
Where does the earnings growth of Changshu Automotive Trim Co (603035) come from?
Earnings per share at Changshu Automotive Trim Co grew +3.6 % a year from 2013 to 2024. Broken into its drivers: revenue per share +11.3 %, EBIT margin −6.9 %, tax rate +0.3 %, residual (interest, one-offs) −0.4 %. 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 Changshu Automotive Trim Co
How large is the market capitalisation of Changshu Automotive Trim Co (603035)?
The market capitalisation of Changshu Automotive Trim Co is 3.8B CNY (≈ $567M). 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 Changshu Automotive Trim Co (603035)?
The price-to-sales ratio of Changshu Automotive Trim Co is 0.49 (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 Changshu Automotive Trim Co (603035)?
Earnings per share at Changshu Automotive Trim Co are ¥0.7000 (price ÷ EPS = P/E 14.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Changshu Automotive Trim Co (603035)?
The dividend yield of Changshu Automotive Trim Co is 1.6% (payout 29.5%, on adjusted earnings, reported 23.4%). 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 Changshu Automotive Trim Co (603035)?
The net margin of Changshu Automotive Trim Co is 2.4% (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 Changshu Automotive Trim Co (603035)?
The return on equity (ROE) of Changshu Automotive Trim Co is 2.8% (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 Changshu Automotive Trim Co (603035)?
On an EBIT basis the return on assets of Changshu Automotive Trim Co is 4.9% (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 Changshu Automotive Trim Co (603035)?
The operating margin of Changshu Automotive Trim Co is 6.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Changshu Automotive Trim Co (603035)?
Revenue at Changshu Automotive Trim Co is growing −6.6% versus a year earlier (3y avg +24.7%). 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 Changshu Automotive Trim Co (603035)?
Earnings per share at Changshu Automotive Trim Co are growing −49.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Changshu Automotive Trim Co (603035) generate?
The free cash flow of Changshu Automotive Trim Co is −212M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Changshu Automotive Trim Co (603035) carry?
The net debt of Changshu Automotive Trim Co is 1.3B CNY (fiscal year 2025). 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 Changshu Automotive Trim Co in the live analysis
One click puts Changshu Automotive Trim Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026