EN DE

Hailir Pesticides and Chemicals Group (603639) Fair Value & Analysis

Basic Materials · CN · Market cap 3.8B CNY

HP Hailir Pesticides and Chemicals Group 603639 · SHG
Price¥10.54
Fair Value¥11.38
Upside+8.0%
Quality57/100
Watch Hailir Pesticides and Chemicals Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.7% net margin
Low debt · generates free cash flow
2.75% dividend yield
Mixed vs. peers (7/14)
Narrow moat 35/100
Evidence: High Range ¥8.54 – ¥14.22 Share as image

Fair value as of: Jul 11, 2026

From 26 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥10.55 to ¥11.38 (+7.9%) since Jun 24, 2026. Share price +1.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥8.54 (bear) to ¥14.22 (bull), base ¥11.38. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 57/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥26.85 ¥10.10 Fair Value ¥11.38 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

60‑month range ¥10.10 – ¥26.85 · fair‑value band ¥8.54 – ¥14.22 · the ¥10.54 price screens below the ¥11.38 fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Hailir Pesticides and Chemicals Group (603639) currently trades at ¥10.54, while our model-based Fair Value estimate is ¥11.38, implying the stock looks roughly 8.0% fairly valued today. The Quality Score stands at 57/100 (solid quality), in the Basic Materials 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, Hailir Pesticides and Chemicals Group generated revenue of 4.1B CNY at a net margin of 3.7%. Revenue declined 8.1% year over year. It earns a return on equity of 4.3%. The balance sheet holds a net cash position of 135M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥8.54 (bear case) to ¥14.22 (bull case); at ¥10.54, 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 33% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at 8%, 603639 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 ¥10.34 ¥15.42 ¥23.63 80
Residual Income ¥7.56 ¥7.74 ¥7.51 76
Rev-Margin DCF ¥10.25 ¥15.56 ¥22.44 74
All 26 models by family
DCF Models
FCF DCF ¥10.41 ¥16.05 ¥25.52 38
Owner Earnings ¥11.93 ¥18.74 ¥30.20 31
5Y Revenue Exit ¥10.25 ¥15.71 ¥23.14 39
5Y EBITDA Exit ¥12.79 ¥20.96 ¥31.28 41
5Y P/E Exit ¥9.65 ¥14.45 ¥19.93 38
10Y Revenue Exit ¥10.00 ¥15.14 ¥23.05 36
10Y EBITDA Exit ¥11.89 ¥18.91 ¥29.73 37
10Y P/E Exit ¥9.84 ¥14.24 ¥20.42 35
Earnings-Based
Graham-Dodd ¥3.54 ¥16.60 ¥22.82 54
Lynch FV ¥4.39 ¥6.28 ¥8.16 50
PEG = 1.0 ¥4.39 ¥6.28 ¥8.16 46
EPV ¥8.46 ¥9.30 ¥10.02 59
Dividend Discount
Gordon GGM ¥4.54 ¥9.05 ¥13.70 70
DDM Multi-Stage ¥4.54 ¥7.82 ¥9.55 61
Multiples
P/E Multiple ¥6.64 ¥8.85 ¥11.06 63
P/S Multiple ¥6.64 ¥8.85 ¥11.06 58
P/B Multiple ¥6.64 ¥8.85 ¥11.06 55
EV/EBIT ¥11.36 ¥14.10 ¥16.84 53
EV/EBITDA ¥14.91 ¥18.83 ¥22.75 54
EV/Revenue ¥10.27 ¥13.32 ¥16.37 43
Asset-Based
NCAV (Graham) ¥4.91 ¥6.58 ¥9.81 50
Growth DCF
Growth DCF ¥10.34 ¥15.42 ¥23.63 80
Rev-Margin DCF ¥10.25 ¥15.56 ¥22.44 74
Economic Profit
Residual Income ¥7.56 ¥7.74 ¥7.51 76
ROIC Compounder ¥8.46 ¥9.30 ¥10.30 72
Growth Earnings
Growth-Adj P/E ¥6.24 ¥8.91 ¥11.58 68

Widest divergence: DCF Models (¥15.71) versus Earnings-Based (¥6.28). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.1B CNY
Revenue growth (YoY) -8.1%
Net margin 3.7%
Return on equity 4.3%
Free cash flow 207M CNY FY2025
P/E ratio 25.3
More key figures
Operating margin 6.5%
EPS (TTM) ¥0.4300
Dividend yield 2.8%
EPS growth (YoY) -32.3%
Net cash 135M CNY FY2024

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 57 · Market factors (momentum, volatility) 31

Profitability 32
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 67
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

Hailir Pesticides and Chemicals Group Co.,Ltd. engages in the research and development, production, and sale of pesticides, intermediates, and functional fertilizers in China.

Full company description

Hailir Pesticides and Chemicals Group Co.,Ltd. engages in the research and development, production, and sale of pesticides, intermediates, and functional fertilizers in China. It offers pesticide preparations including insecticides, fungicides, herbicides, and other series of varieties; pesticide technical materials, such as imidacloprid, acetamiprid, pyraclostrobin, emamectin benzoate, clothianidin, propylthio conazole, diafenthiuron, chlorfenapyr, and difenoconazole; pesticide intermediates comprising dichloride; and water-soluble fertilizers that includes amino acids. Hailir Pesticides and Chemicals Group Co.,Ltd. was founded in 1999 and is headquartered in Qingdao, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hailir Pesticides and Chemicals Group reported revenue of ¥4.2B in FY2025 versus ¥3.7B in FY2021, a compound +3.2%/yr. Reported net income was ¥182M in FY2025, compounding −20.2%/yr from FY2021.

Growth Quality 65/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.2B CNY
Latest YoY
+7.6%
Avg. growth/yr (3Y)
−2.5%
Avg. growth/yr (5Y)
+5.4%
Avg. growth/yr (14Y)
+13.4%
Revenue +3.2%/yr
FY21 ¥3.7B
FY22 ¥4.5B
FY23 ¥4.4B
FY24 ¥3.9B
FY25 ¥4.2B
Net income −20.2%/yr
FY21 ¥450M
FY22 ¥460M
FY23 ¥473M
FY24 ¥181M
FY25 ¥182M

Watch 603639: 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). "Hailir Pesticides and Chemicals Group Fair Value". https://www.fairvalue-calculator.com/stock/603639

Peer Group

Agricultural Inputs · 179 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 57 · Above median
Fair Value upside +8% · Above median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 7% · Above median
Revenue growth -8% · Bottom 25%
Dividend yield (TTM) 2.8% · Above median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 25.3× · Pricier than median
P/B 1.11× · Cheaper than median
P/S (TTM) 0.93× · Pricier than median
P/FCF 2.7× · Pricier 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 44 · sector 22
FUTURE 0 · sector 37
PAST 17 · sector 24
HEALTH 100 · sector 97
DIVIDEND 55 · sector 33

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 Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare Hailir Pesticides and Chemicals Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Hailir Pesticides and Chemicals Group (603639) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥11.38 versus a price of ¥10.54, about +8% (fairly valued).
What is the fair value of 603639?
Our model-based fair value for Hailir Pesticides and Chemicals Group is ¥11.38 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥10.54.
What is the quality score of 603639?
Hailir Pesticides and Chemicals Group has a Quality Score of 57/100. 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 Hailir Pesticides and Chemicals Group (603639)?
Hailir Pesticides and Chemicals Group reported trailing-twelve-month revenue of about 4.1B CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603639?
The net profit margin of Hailir Pesticides and Chemicals Group is about 3.7%, meaning it keeps roughly 3.7% of revenue as net income. Based on the latest reported figures.
Does Hailir Pesticides and Chemicals Group pay a dividend?
Hailir Pesticides and Chemicals Group currently shows a dividend yield of about 2.75% relative to its recent price (as of Jul 11, 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 Hailir Pesticides and Chemicals 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.