EN DE

Center International Group (603098) Fair Value & Analysis

Industrials · CN · Market cap 5.5B CNY

CI Center International Group 603098 · SHG
Price¥10.18
Fair Value¥4.01
Upside-60.6%
Quality54/100
Watch Center International Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.2% net margin
Low debt · generates free cash flow
0.98% dividend yield
Trails peers (3/14)
Narrow moat 29/100
Evidence: High Range ¥3.01 – ¥5.02 Share as image

Fair value as of: Aug 10, 2026

From 24 valuation models · updated today

Share price +3.5% over the past month.

A solid business, but screening 61% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.02). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥54.85 ¥6.85 Fair Value ¥4.01 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 ¥6.85 – ¥54.85 · fair‑value band ¥3.01 – ¥5.02 · the ¥10.18 price screens above the ¥4.01 fair value. Dashed = 300-day average. As of Aug 10, 2026.

Full chart & analysis →

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

Analysis

Center International Group (603098) currently trades at ¥10.18, while our model-based Fair Value estimate is ¥4.01, implying the stock looks roughly 60.6% overvalued today. The Quality Score stands at 54/100 (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: high).

Over the trailing twelve months, Center International Group generated revenue of 2.8B CNY at a net margin of 3.2%. Revenue declined 25.0% year over year. It earns a return on equity of 3.2%. The balance sheet holds a net cash position of 617M CNY. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥3.01 (bear case) to ¥5.02 (bull case); at ¥10.18, 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 45% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -45% fair-value upside, at -61%, 603098 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 ¥2.26 ¥2.49 ¥2.80 80
Residual Income ¥3.83 ¥3.75 ¥3.25 76
ROIC Compounder ¥5.15 ¥5.88 ¥6.77 72
All 24 models by family
DCF Models
FCF DCF ¥2.25 ¥2.51 ¥2.86 38
5Y Revenue Exit ¥4.18 ¥6.07 ¥8.47 39
5Y EBITDA Exit ¥4.70 ¥7.01 ¥9.67 41
5Y P/E Exit ¥3.57 ¥4.95 ¥6.38 38
10Y Revenue Exit ¥3.33 ¥4.85 ¥6.87 36
10Y EBITDA Exit ¥3.76 ¥5.48 ¥7.74 37
10Y P/E Exit ¥3.06 ¥4.10 ¥5.34 35
Earnings-Based
Graham-Dodd ¥1.30 ¥3.47 ¥4.54 54
Lynch FV ¥0.6800 ¥0.9600 ¥1.25 50
PEG = 1.0 ¥0.6800 ¥0.9600 ¥1.25 46
EPV ¥5.15 ¥5.69 ¥6.16 59
Dividend Discount
Gordon GGM ¥0.6700 ¥1.34 ¥2.03 70
DDM Multi-Stage ¥0.6700 ¥1.03 ¥1.39 61
Multiples
P/E Multiple ¥3.01 ¥4.01 ¥5.01 63
P/S Multiple ¥2.44 ¥3.25 ¥4.06 58
P/B Multiple ¥2.44 ¥3.25 ¥4.06 55
EV/EBIT ¥7.08 ¥8.87 ¥10.66 53
EV/EBITDA ¥6.75 ¥8.43 ¥10.11 54
EV/Revenue ¥5.54 ¥7.18 ¥8.83 43
Asset-Based
NCAV (Graham) ¥2.63 ¥3.52 ¥5.26 50
Growth DCF
Growth DCF ¥2.26 ¥2.49 ¥2.80 80
Economic Profit
Residual Income ¥3.83 ¥3.75 ¥3.25 76
ROIC Compounder ¥5.15 ¥5.88 ¥6.77 72
Growth Earnings
Growth-Adj P/E ¥2.37 ¥3.38 ¥4.39 68

Widest divergence: DCF Models (¥4.95) versus Earnings-Based (¥0.9600). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.8B CNY
Revenue growth (YoY) -25.0%
Net margin 3.2%
Return on equity 3.2%
Free cash flow 28.7M CNY FY2025
P/E ratio 68.6
More key figures
Operating margin 4.5%
EPS (TTM) ¥0.1700
Dividend yield 1.0%
EPS growth (YoY) -33.3%
Net cash 617M CNY FY2024

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 30

Profitability 26
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 68
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 68
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

Center International Group Co.,Ltd. provides building metal enclosure systems solutions in China. The company engages in building integrated photovoltaic; and soil and groundwater environmental management businesses.

Full company description

Center International Group Co.,Ltd. provides building metal enclosure systems solutions in China. The company engages in building integrated photovoltaic; and soil and groundwater environmental management businesses. It also offers sound barrier systems that are mainly used in transportation engineering fields, such as railways, highways, and urban rail transit. It serves automobiles, machinery, metallurgy, petrochemicals, electricity, electronics, medicine, and food industry, as well as the roofs and walls of public buildings, including railway stations, airport terminals, convention and exhibition centers, expo centers, stadiums, and shopping centers. Center International Group Co.,Ltd. was founded in 2001 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Center International Group reported revenue of ¥3.0B in FY2025 versus ¥3.1B in FY2021, a compound −1.1%/yr. Reported net income was ¥103M in FY2025, compounding +33.1%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
3.0B CNY
Latest YoY
+2.4%
Avg. growth/yr (3Y)
−10.8%
Avg. growth/yr (5Y)
−1.0%
Avg. growth/yr (14Y)
+9.6%
Revenue −1.1%/yr
FY21 ¥3.1B
FY22 ¥4.2B
FY23 ¥3.5B
FY24 ¥2.9B
FY25 ¥3.0B
Net income +33.1%/yr
FY21 ¥32.8M
FY22 ¥53.4M
FY23 ¥57.8M
FY24 ¥73.6M
FY25 ¥103M

603098 screens 61% overvalued. Compare with Larsen & Toubro Limited →

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). "Center International Group Fair Value". https://www.fairvalue-calculator.com/stock/603098

Peer Group

Engineering & Construction · 837 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 54 · Above median
Fair Value upside −61% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 7% · Above median
Revenue growth -25% · Bottom 25%
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 59.9× · Pricier than 75% of peers
P/B 1.94× · Pricier than median
P/S (TTM) 1.94× · Pricier than 75% of peers
P/FCF 28.4× · Pricier than 75% of peers
EV/EBITDA 28.1× · Pricier than 75% of peers

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 16
FUTURE 0 · sector 18
PAST 13 · sector 26
HEALTH 100 · sector 94
DIVIDEND 20 · sector 33

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 Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 10, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹3,815 ₹1,994 -48%
Samsung C&T Corporation 028260 346,000 KRW 268,779 KRW -22%
Hyundai Engineering & Construction Co 000720 99,000 KRW 63,993 KRW -35%
United Integrated Services Co 2404 1,250 TWD 925.62 TWD -26%
Samsung E&A Co 028050 42,550 KRW 44,840 KRW +5%
Rail Vikas Nigam Limited RVNL ₹232.67 ₹61.46 -74%
Daewoo Engineering & Construction Co 047040 16,240 KRW 6,507 KRW -60%
NBCC (India) Limited NBCC ₹96.32 ₹48.22 -50%
Cemindia Projects Limited CEMPRO ₹1,330 ₹730.69 -45%
KEPCO Engineering & Construction Company 052690 92,700 KRW 20,172 KRW -78%

Compare Center International 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 Center International Group (603098) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥4.01 versus a price of ¥10.18, about −61% (overvalued).
What is the fair value of 603098?
Our model-based fair value for Center International Group is ¥4.01 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥10.18.
What is the quality score of 603098?
Center International Group has a Quality Score of 54/100. 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 Center International Group (603098)?
Center International Group reported trailing-twelve-month revenue of about 2.8B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603098?
The net profit margin of Center International Group is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.
Does Center International Group pay a dividend?
Center International Group currently shows a dividend yield of about 0.98% 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 Center International 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.