EN DE

Zhongce Rubber Group (603049) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 42.6B CNY

ZR Zhongce Rubber Group 603049 · SHG
Price¥48.76
Fair Value¥55.95
Upside+14.8%
Quality41/100
Watch Zhongce Rubber Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.3% net margin
Low debt · negative free cash flow
Ranks above peers (8/13)
Moderate moat 57/100
Evidence: High Range ¥39.16 – ¥72.73 Share as image

Fair value as of: Aug 10, 2026

From 17 valuation models · updated today

Share price −0.7% over the past month.

Below-average quality, screening 15% undervalued on our models.

What matters now

  • A fairly wide model range (¥39.16 to ¥72.73) leaves room in how you read the outcome.
  • Our model range runs from ¥39.16 (bear) to ¥72.73 (bull), base ¥55.95. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 41/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (14 months)

¥59.02 ¥40.98 Fair Value ¥55.95 Jun 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 10, 2026.

How to read this chart

14‑month range ¥40.98 – ¥59.02 · fair‑value band ¥39.16 – ¥72.73 · the ¥48.76 price screens below the ¥55.95 fair value. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Zhongce Rubber Group (603049) currently trades at ¥48.76, while our model-based Fair Value estimate is ¥55.95, implying the stock looks roughly 14.8% undervalued today. The Quality Score stands at 41/100 (below-average quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Zhongce Rubber Group generated revenue of 45.5B CNY at a net margin of 9.3%. Revenue grew 5.2% year over year. It earns a return on equity of 19.6%. Net debt stands at 5.5B CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥39.16 (bear case) to ¥72.73 (bull case); at ¥48.76, 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 21% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 15%, 603049 screens cheaper 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
Residual Income ¥31.23 ¥40.78 ¥123.50 76
ROIC Compounder ¥49.56 ¥66.51 ¥89.14 72
Gordon GGM ¥15.22 ¥31.64 ¥50.20 70
All 17 models by family
DCF Models
Owner Earnings ¥43.71 ¥76.67 ¥133.64 31
Earnings-Based
Graham-Dodd ¥32.25 ¥147.00 ¥201.69 54
Lynch FV ¥38.51 ¥55.02 ¥71.52 50
PEG = 1.0 ¥38.51 ¥55.02 ¥71.52 46
EPV ¥44.22 ¥51.21 ¥57.32 59
Dividend Discount
Gordon GGM ¥15.22 ¥31.64 ¥50.20 70
DDM Multi-Stage ¥15.22 ¥26.68 ¥33.21 61
Multiples
P/E Multiple ¥71.14 ¥94.85 ¥118.57 63
P/S Multiple ¥60.47 ¥80.63 ¥100.78 58
P/B Multiple ¥60.47 ¥80.63 ¥100.78 55
EV/EBIT ¥77.52 ¥102.59 ¥127.66 53
EV/EBITDA ¥80.99 ¥107.22 ¥133.45 54
EV/Revenue ¥53.00 ¥74.73 ¥96.46 43
Asset-Based
NCAV (Graham) ¥14.19 ¥19.01 ¥28.37 50
Economic Profit
Residual Income ¥31.23 ¥40.78 ¥123.50 76
ROIC Compounder ¥49.56 ¥66.51 ¥89.14 72
Growth Earnings
Growth-Adj P/E ¥60.45 ¥86.36 ¥112.26 68

Widest divergence: Growth Earnings (¥86.36) versus Asset-Based (¥19.01). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 45.5B CNY
Revenue growth (YoY) +5.2%
Net margin 9.3%
Return on equity 19.6%
Free cash flow −1.6B CNY FY2025
P/E ratio 10.0
More key figures
Operating margin 12.9%
EPS (TTM) ¥4.88
EPS growth (YoY) -4.8%
Net debt 5.5B CNY FY2025

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

Quality Score breakdown

Overall quality 41/100

Of which business quality 41 · Market factors (momentum, volatility) 50

Profitability 51
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 69
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 23
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

Zhongce Rubber Group Co., Ltd. engages in the research and development, production, and sale of tire products in China. The company offers all-steel tires used in heavy-duty trucks, long-distance passenger vehicles, and engineering machinery vehicle; semi-steel tires mainly used in passenger cars such as sedans, SUVs, and commercial vehicles; bias tires, …

Full company description

Zhongce Rubber Group Co., Ltd. engages in the research and development, production, and sale of tire products in China. The company offers all-steel tires used in heavy-duty trucks, long-distance passenger vehicles, and engineering machinery vehicle; semi-steel tires mainly used in passenger cars such as sedans, SUVs, and commercial vehicles; bias tires, including agricultural and pneumatic tires for industrial vehicles; and solid tires for industrial vehicle. It also provides agricultural tires, industrial vehicle pneumatic tires, Industrial vehicle solid tires, suitable for agricultural machinery, loading Machine, mining dump truck, small excavator, and port machinery vehicle; and motorcycle tires, bicycle tires, and rickshaw tires, which are suitable for two-wheeled vehicles, such as motorcycles, electric vehicles, and bicycles. The company sells its products under the CHAOYANG, GOODYNKEN, WEISHI, QIANNUO, YADU, GOODRIDE, CHAOYANG. and TRAZANO brands. It also exports its products to Europe, America, Africa, Oceania, Southeast Asia, and the Middle East. Zhongce Rubber Group Co., Ltd. was founded in 1958 and is based in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhongce Rubber Group reported revenue of ¥45.0B in FY2025 versus ¥30.6B in FY2021, a compound +10.1%/yr. Reported net income was ¥4.1B in FY2025, compounding +31.8%/yr from FY2021.

Growth Quality 59/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
45.0B CNY
Latest YoY
+14.5%
Avg. growth/yr (3Y)
+12.1%
Revenue +10.1%/yr
FY21 ¥30.6B
FY22 ¥31.9B
FY23 ¥35.3B
FY24 ¥39.3B
FY25 ¥45.0B
Net income +31.8%/yr
FY21 ¥1.4B
FY22 ¥1.2B
FY23 ¥2.6B
FY24 ¥3.8B
FY25 ¥4.1B

Watch 603049: get an alert when its fair value changes →

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). "Zhongce Rubber Group Fair Value". https://www.fairvalue-calculator.com/stock/603049

Peer Group

Auto Parts · 642 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 41 · Bottom 25%
Fair Value upside +15% · Above median
Return on equity (TTM) 20% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 10.0× · Cheaper than 75% of peers
P/B 1.72× · Pricier than median
P/S (TTM) 0.94× · Cheaper than median
EV/EBITDA 6.0× · Cheaper 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 53 · sector 17
FUTURE 26 · sector 23
PAST 78 · sector 26
HEALTH 94 · sector 95
DIVIDEND 0 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 10, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Zhongce Rubber Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Zhongce Rubber Group (603049) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥55.95 versus a price of ¥48.76, about +15% (undervalued).
What is the fair value of 603049?
Our model-based fair value for Zhongce Rubber Group is ¥55.95 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥48.76.
What is the quality score of 603049?
Zhongce Rubber Group has a Quality Score of 41/100. 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 Zhongce Rubber Group (603049)?
Zhongce Rubber Group reported trailing-twelve-month revenue of about 45.5B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603049?
The net profit margin of Zhongce Rubber Group is about 9.3%, meaning it keeps roughly 9.3% of revenue as net income. Based on the latest reported figures.

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 Zhongce Rubber 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.