EN DE

Qingdao Copton Technology Company (603798) Fair Value & Analysis

Basic Materials · CN · Market cap 4.1B CNY

QC Qingdao Copton Technology Company 603798 · SHG
Price¥13.70
Fair Value¥4.22
Upside-69.2%
Quality71/100
Watch Qingdao Copton Technology Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.8% net margin
Low debt · generates free cash flow
0.62% dividend yield
Trails peers (4/14)
Narrow moat 39/100
Evidence: Medium Range ¥3.17 – ¥5.28 Share as image

Fair value as of: Jul 11, 2026

From 24 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from ¥4.08 to ¥4.22 (+3.5%) since Jun 24, 2026. Share price −1.4% over the past month.

A solid business, but screening 69% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥5.28). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥19.32 ¥6.10 Fair Value ¥4.22 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 ¥6.10 – ¥19.32 · fair‑value band ¥3.17 – ¥5.28 · the ¥13.70 price screens above the ¥4.22 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

Qingdao Copton Technology Company (603798) currently trades at ¥13.70, while our model-based Fair Value estimate is ¥4.22, implying the stock looks roughly 69.2% overvalued today. The Quality Score stands at 71/100 (solid quality), in the Basic Materials 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: medium).

Over the trailing twelve months, Qingdao Copton Technology Company generated revenue of 903M CNY at a net margin of 4.8%. Revenue declined 13.3% year over year. It earns a return on equity of 3.7%. The balance sheet holds a net cash position of 319M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥3.17 (bear case) to ¥5.28 (bull case); at ¥13.70, 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 33% below its 52-week high and 34% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -69%, 603798 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 ¥6.67 ¥8.45 ¥11.47 80
Residual Income ¥3.47 ¥3.46 ¥3.14 76
Rev-Margin DCF ¥4.42 ¥5.48 ¥6.84 74
All 24 models by family
DCF Models
FCF DCF ¥6.46 ¥8.31 ¥11.69 38
Owner Earnings ¥3.76 ¥4.65 ¥6.28 31
5Y Revenue Exit ¥4.42 ¥5.35 ¥6.71 39
5Y EBITDA Exit ¥4.68 ¥5.79 ¥7.28 41
5Y P/E Exit ¥4.64 ¥5.72 ¥7.04 38
10Y Revenue Exit ¥5.16 ¥5.95 ¥6.76 36
10Y EBITDA Exit ¥5.36 ¥6.22 ¥7.09 37
10Y P/E Exit ¥5.33 ¥6.17 ¥6.95 35
Earnings-Based
Graham-Dodd ¥1.35 ¥1.78 ¥2.05 54
EPV ¥2.87 ¥3.12 ¥3.34 59
Dividend Discount
Gordon GGM ¥1.00 ¥1.09 ¥1.23 70
DDM Multi-Stage ¥1.00 ¥1.25 ¥1.59 61
Multiples
P/E Multiple ¥2.54 ¥3.38 ¥4.23 63
P/S Multiple ¥2.54 ¥3.38 ¥4.23 58
P/B Multiple ¥2.54 ¥3.38 ¥4.23 55
EV/EBIT ¥3.55 ¥4.31 ¥5.08 53
EV/EBITDA ¥3.88 ¥4.75 ¥5.62 54
EV/Revenue ¥3.25 ¥4.10 ¥4.95 43
Asset-Based
NCAV (Graham) ¥2.33 ¥3.12 ¥4.66 50
Growth DCF
Growth DCF ¥6.67 ¥8.45 ¥11.47 80
Rev-Margin DCF ¥4.42 ¥5.48 ¥6.84 74
Economic Profit
Residual Income ¥3.47 ¥3.46 ¥3.14 76
ROIC Compounder ¥2.87 ¥3.12 ¥3.34 72
Growth Earnings
Growth-Adj P/E ¥1.81 ¥2.58 ¥3.36 68

Widest divergence: DCF Models (¥5.79) versus Dividend Discount (¥1.09). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 903M CNY
Revenue growth (YoY) -13.3%
Net margin 4.8%
Return on equity 3.7%
Free cash flow 143M CNY FY2025
P/E ratio 94.3
More key figures
Operating margin 17.4%
EPS (TTM) ¥0.1700
Dividend yield 0.6%
EPS growth (YoY) -14.3%
Net cash 319M CNY FY2024

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 71 · Market factors (momentum, volatility) 43

Profitability 33
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 80
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 94
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

Qingdao Copton Technology Company Limited, together with its subsidiaries, provides lubricating oil and automotive maintenance products in China. The company offers lubricating oil for passenger and commercial vehicles, motorcycles, construction machinery, marine, and agriculture equipment.

Full company description

Qingdao Copton Technology Company Limited, together with its subsidiaries, provides lubricating oil and automotive maintenance products in China. The company offers lubricating oil for passenger and commercial vehicles, motorcycles, construction machinery, marine, and agriculture equipment. It also provides lubricating grease, antifreeze, urea for vehicles, brake fluid, and other products. The company sells its products under the COPTON and Roab brand names. Its products are used in mining, metals manufacturing, power generation, paper, chemicals, and cement industries. The company was founded in 1989 and is based in Qingdao, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Qingdao Copton Technology Company reported revenue of ¥951M in FY2025 versus ¥1.1B in FY2021, a compound −3.7%/yr. Reported net income was ¥51.0M in FY2025, compounding −16.6%/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)
951M CNY
Latest YoY
−10.8%
Avg. growth/yr (3Y)
+6.3%
Avg. growth/yr (5Y)
+0.7%
Avg. growth/yr (14Y)
+4.6%
Revenue −3.7%/yr
FY21 ¥1.1B
FY22 ¥792M
FY23 ¥1.2B
FY24 ¥1.1B
FY25 ¥951M
Net income −16.6%/yr
FY21 ¥106M
FY22 ¥39.6M
FY23 ¥47.8M
FY24 ¥54.6M
FY25 ¥51.0M

603798 screens 69% overvalued. Compare with Linde plc →

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). "Qingdao Copton Technology Company Fair Value". https://www.fairvalue-calculator.com/stock/603798

Peer Group

Specialty Chemicals · 676 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 71 · Top 25%
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 17% · Top 25%
Revenue growth -13% · Bottom 25%
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 94.3× · Pricier than 75% of peers
P/B 3.44× · Pricier than 75% of peers
P/S (TTM) 4.55× · Pricier than 75% of peers
P/FCF 4.3× · Pricier than median
EV/EBITDA 51.4× · 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 0
FUTURE 0 · sector 19
PAST 15 · sector 23
HEALTH 99 · sector 95
DIVIDEND 12 · sector 25

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

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Qingdao Copton Technology Company 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 Qingdao Copton Technology Company (603798) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥4.22 versus a price of ¥13.70, about −69% (overvalued).
What is the fair value of 603798?
Our model-based fair value for Qingdao Copton Technology Company is ¥4.22 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥13.70.
What is the quality score of 603798?
Qingdao Copton Technology Company has a Quality Score of 71/100. 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 Qingdao Copton Technology Company (603798)?
Qingdao Copton Technology Company reported trailing-twelve-month revenue of about 903M CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603798?
The net profit margin of Qingdao Copton Technology Company is about 4.8%, meaning it keeps roughly 4.8% of revenue as net income. Based on the latest reported figures.
Does Qingdao Copton Technology Company pay a dividend?
Qingdao Copton Technology Company currently shows a dividend yield of about 0.62% 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 Qingdao Copton Technology Company 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.