EN DE

Hangzhou Fortune Gas Cryogenic Group (603173) Fair Value & Analysis

Industrials · CN · Market cap 5.1B CNY

HF Hangzhou Fortune Gas Cryogenic Group 603173 · SHG
Price¥31.63
Fair Value¥55.30
Upside+74.8%
Quality66/100
Watch Hangzhou Fortune Gas Cryogenic Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 13.2% net margin
Low debt · generates free cash flow
2.56% dividend yield
Ranks above peers (12/14)
Wide moat 66/100
Evidence: High Range ¥41.48 – ¥85.62 Share as image

Fair value as of: Aug 10, 2026

From 26 valuation models · updated today

Share price −9.0% over the past month.

A solid business, screening 75% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (¥41.48). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥41.48 to ¥85.62) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥52.63 ¥14.47 Fair Value ¥55.30 Jan 2023 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

42‑month range ¥14.47 – ¥52.63 · fair‑value band ¥41.48 – ¥85.62 · the ¥31.63 price screens below the ¥55.30 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

Hangzhou Fortune Gas Cryogenic Group (603173) currently trades at ¥31.63, while our model-based Fair Value estimate is ¥55.30, implying the stock looks roughly 74.8% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials 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, Hangzhou Fortune Gas Cryogenic Group generated revenue of 3.0B CNY at a net margin of 13.2%. Revenue grew 2.5% year over year. It earns a return on equity of 20.8%. The stock trades on a trailing P/E of 13.8. Fundamentals as of Aug 10, 2026

Our scenario range runs from ¥41.48 (bear case) to ¥85.62 (bull case); at ¥31.63, the current price sits below 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 43% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 75%, 603173 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
Growth DCF ¥77.36 ¥144.07 ¥253.49 80
Residual Income ¥17.05 ¥23.42 ¥115.38 76
Rev-Margin DCF ¥48.20 ¥74.69 ¥112.45 74
All 26 models by family
DCF Models
FCF DCF ¥79.87 ¥132.27 ¥265.87 38
Owner Earnings ¥41.92 ¥76.02 ¥141.22 31
5Y Revenue Exit ¥48.20 ¥74.56 ¥112.45 39
5Y EBITDA Exit ¥56.02 ¥92.13 ¥141.52 41
5Y P/E Exit ¥58.92 ¥99.58 ¥149.12 38
10Y Revenue Exit ¥57.08 ¥87.96 ¥132.72 36
10Y EBITDA Exit ¥63.24 ¥101.45 ¥164.18 37
10Y P/E Exit ¥65.20 ¥106.45 ¥171.03 35
Earnings-Based
Graham-Dodd ¥17.91 ¥112.11 ¥156.58 54
Lynch FV ¥32.30 ¥46.14 ¥59.98 50
PEG = 1.0 ¥32.30 ¥46.14 ¥59.98 46
EPV ¥34.81 ¥38.72 ¥42.10 59
Dividend Discount
Gordon GGM ¥4.35 ¥8.66 ¥13.12 70
DDM Multi-Stage ¥4.35 ¥7.49 ¥9.14 61
Multiples
P/E Multiple ¥41.48 ¥55.30 ¥69.13 63
P/S Multiple ¥28.15 ¥37.54 ¥46.92 58
P/B Multiple ¥33.58 ¥44.77 ¥55.96 55
EV/EBIT ¥54.02 ¥68.69 ¥83.36 53
EV/EBITDA ¥47.13 ¥59.50 ¥71.87 54
EV/Revenue ¥33.67 ¥43.80 ¥53.94 43
Asset-Based
NCAV (Graham) ¥6.18 ¥8.27 ¥12.35 50
Growth DCF
Growth DCF ¥77.36 ¥144.07 ¥253.49 80
Rev-Margin DCF ¥48.20 ¥74.69 ¥112.45 74
Economic Profit
Residual Income ¥17.05 ¥23.42 ¥115.38 76
ROIC Compounder ¥36.53 ¥42.79 ¥49.67 72
Growth Earnings
Growth-Adj P/E ¥46.10 ¥65.86 ¥85.62 68

Widest divergence: DCF Models (¥92.13) versus Dividend Discount (¥7.49). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.0B CNY
Revenue growth (YoY) +2.5%
Net margin 13.2%
Return on equity 20.8%
Free cash flow 799M CNY FY2025
P/E ratio 13.8
More key figures
Operating margin 22.2%
EPS (TTM) ¥2.51
Dividend yield 2.4%
EPS growth (YoY) -20.5%

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 67 · Market factors (momentum, volatility) 31

Profitability 50
Margins and returns on capital today
Quality Growth 86
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 80
Balance sheet, leverage, solvency risk
Investment 30
Disciplined investing over empire-building
Low Volatility 73
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 40
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

Hangzhou Fortune Gas Cryogenic Group Co., Ltd. engages in the research, design, and complete service of various industrial gas cryogenic technologies, natural gas treatment and liquefaction technologies, and technologies related to syngas and hydrogen.

Full company description

Hangzhou Fortune Gas Cryogenic Group Co., Ltd. engages in the research, design, and complete service of various industrial gas cryogenic technologies, natural gas treatment and liquefaction technologies, and technologies related to syngas and hydrogen. It offers turnkey; spare parts, remote support, and personnel dispatch; and installation supervision, commissioning, and operation grantee services. The company also provides air separation units, and liquid air separation unit; rare gases, such as krypton/xenon, helium/neon, and helium extraction and liquefaction; and coil-wound heat exchanger, cold box, vacuum cryogenic storage tank, and vaporizer. It serves energy and resources, chemical, materials, environmental protection, pulp and paper, electronics, machinery, and construction industries. The company operates in the United States, Japan, South Korea, India, Europe, the Commonwealth of Independent States, the Middle East, Southeast Asia, Africa, and Latin America. The company was founded in 1984 and is based in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hangzhou Fortune Gas Cryogenic Group reported revenue of ¥3.0B in FY2025 versus ¥1.4B in FY2021, a compound +20.0%/yr. Reported net income was ¥421M in FY2025, compounding +27.4%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.0B CNY
Latest YoY
+24.1%
Avg. growth/yr (3Y)
+16.8%
Revenue +20.0%/yr
FY21 ¥1.4B
FY22 ¥1.9B
FY23 ¥2.2B
FY24 ¥2.4B
FY25 ¥3.0B
Net income +27.4%/yr
FY21 ¥160M
FY22 ¥142M
FY23 ¥191M
FY24 ¥261M
FY25 ¥421M

Watch 603173: 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). "Hangzhou Fortune Gas Cryogenic Group Fair Value". https://www.fairvalue-calculator.com/stock/603173

Peer Group

Specialty Industrial Machinery · 809 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 66 · Top 25%
Fair Value upside +75% · Top 25%
Return on equity (TTM) 21% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 2.6% · Top 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 12.6× · Cheaper than 75% of peers
P/B 2.56× · Pricier than median
P/S (TTM) 1.68× · Cheaper than median
P/FCF 0.9× · Cheaper than 75% of peers
EV/EBITDA 6.9× · Cheaper 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 100 · sector 0
FUTURE 13 · sector 23
PAST 83 · sector 28
HEALTH 100 · sector 96
DIVIDEND 51 · sector 24

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 10, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Hangzhou Fortune Gas Cryogenic 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 Hangzhou Fortune Gas Cryogenic Group (603173) overvalued or undervalued?
As of Aug 10, 2026, our model estimates a fair value of ¥55.30 versus a price of ¥31.63, about +75% (undervalued).
What is the fair value of 603173?
Our model-based fair value for Hangzhou Fortune Gas Cryogenic Group is ¥55.30 (as of Aug 10, 2026), built from audited fundamentals. The current price is ¥31.63.
What is the quality score of 603173?
Hangzhou Fortune Gas Cryogenic Group has a Quality Score of 66/100. 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 Hangzhou Fortune Gas Cryogenic Group (603173)?
Hangzhou Fortune Gas Cryogenic Group reported trailing-twelve-month revenue of about 3.0B CNY (latest available figure, as of Aug 10, 2026).
What is the net profit margin of 603173?
The net profit margin of Hangzhou Fortune Gas Cryogenic Group is about 13.2%, meaning it keeps roughly 13.2% of revenue as net income. Based on the latest reported figures.
Does Hangzhou Fortune Gas Cryogenic Group pay a dividend?
Hangzhou Fortune Gas Cryogenic Group currently shows a dividend yield of about 2.38% 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 Hangzhou Fortune Gas Cryogenic 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.