EN DE

Fujian Haixia Environmental Protection Group (603817) Fair Value & Analysis

Utilities · CN · Market cap 3.3B CNY

FH Fujian Haixia Environmental Protection Group 603817 · SHG
Price¥5.58
Fair Value¥6.77
Upside+21.3%
Quality46/100
Watch Fujian Haixia Environmental Protection Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 16.9% net margin
Low debt · generates free cash flow
1.27% dividend yield
Ranks above peers (9/14)
Moderate moat 57/100
Evidence: High Range ¥4.63 – ¥9.77 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +4.9% over the past month.

Below-average quality, screening 21% undervalued on our models.

What matters now

  • Solid quality (46/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥4.63 to ¥9.77) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥9.07 ¥4.19 Fair Value ¥6.77 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥4.19 – ¥9.07 · fair‑value band ¥4.63 – ¥9.77 · the ¥5.58 price screens below the ¥6.77 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Fujian Haixia Environmental Protection Group (603817) currently trades at ¥5.58, while our model-based Fair Value estimate is ¥6.77, implying the stock looks roughly 21.3% undervalued today. The Quality Score stands at 46/100 (below-average quality), in the Utilities 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, Fujian Haixia Environmental Protection Group generated revenue of 1.4B CNY at a net margin of 16.9%. Revenue grew 5.1% year over year. It earns a return on equity of 6.7%. Net debt stands at 1.7B CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥4.63 (bear case) to ¥9.77 (bull case); at ¥5.58, 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 42% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -10% fair-value upside, at 21%, 603817 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 ¥0.1000 ¥1.84 ¥4.48 80
Residual Income ¥4.46 ¥4.65 ¥4.80 76
Rev-Margin DCF ¥1.00 ¥3.61 ¥7.25 74
All 26 models by family
DCF Models
FCF DCF ¥0.1600 ¥1.65 ¥5.31 38
Owner Earnings ¥2.38 ¥6.45 ¥14.00 31
5Y Revenue Exit ¥1.00 ¥3.75 ¥7.73 39
5Y EBITDA Exit ¥6.34 ¥15.62 ¥28.22 41
5Y P/E Exit ¥2.70 ¥7.52 ¥13.48 38
10Y Revenue Exit ¥0.6000 ¥3.14 ¥7.55 36
10Y EBITDA Exit ¥4.28 ¥12.03 ¥25.62 37
10Y P/E Exit ¥1.84 ¥5.96 ¥12.62 35
Earnings-Based
Graham-Dodd ¥2.53 ¥14.91 ¥20.76 54
Lynch FV ¥4.23 ¥6.04 ¥7.85 50
PEG = 1.0 ¥4.23 ¥6.04 ¥7.85 46
EPV ¥4.56 ¥5.55 ¥6.40 59
Dividend Discount
Gordon GGM ¥1.77 ¥3.53 ¥5.35 70
DDM Multi-Stage ¥1.77 ¥3.05 ¥3.73 61
Multiples
P/E Multiple ¥5.86 ¥7.81 ¥9.77 63
P/S Multiple ¥3.62 ¥4.83 ¥6.04 58
P/B Multiple ¥4.74 ¥6.32 ¥7.91 55
EV/EBIT ¥8.05 ¥11.30 ¥14.56 53
EV/EBITDA ¥9.74 ¥13.56 ¥17.37 54
EV/Revenue ¥1.34 ¥2.65 ¥3.95 43
Asset-Based
NCAV (Graham) ¥2.81 ¥3.76 ¥5.62 50
Growth DCF
Growth DCF ¥0.1000 ¥1.84 ¥4.48 80
Rev-Margin DCF ¥1.00 ¥3.61 ¥7.25 74
Economic Profit
Residual Income ¥4.46 ¥4.65 ¥4.80 76
ROIC Compounder ¥4.56 ¥5.55 ¥7.60 72
Growth Earnings
Growth-Adj P/E ¥6.20 ¥8.85 ¥11.51 68

Widest divergence: Growth Earnings (¥8.85) versus Growth DCF (¥1.84). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.4B CNY
Revenue growth (YoY) +5.1%
Net margin 16.9%
Return on equity 6.7%
Free cash flow 78.0M CNY FY2025
P/E ratio 14.2
More key figures
Operating margin 34.4%
EPS (TTM) ¥0.4100
Dividend yield 1.3%
EPS growth (YoY) +39.8%
Net debt 1.7B CNY FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 44 · Market factors (momentum, volatility) 34

Profitability 31
Margins and returns on capital today
Quality Growth 62
Are margins and returns improving?
Cashflow 50
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 43
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

Fujian Haixia Environmental Protection Group Co.,Ltd. provides sewage treatment services in China. It offers urban domestic sewage treatment, industrial wastewater treatment, rural agricultural pollution treatment, and garbage leachate treatment; collection, classified, transportation, and classified treatment of the solid waste industry chain; and smart …

Full company description

Fujian Haixia Environmental Protection Group Co.,Ltd. provides sewage treatment services in China. It offers urban domestic sewage treatment, industrial wastewater treatment, rural agricultural pollution treatment, and garbage leachate treatment; collection, classified, transportation, and classified treatment of the solid waste industry chain; and smart operations, environmental monitoring, and other field services. The company is also involved in production and manufacturing of various sewage treatment equipment, sewage discharge pipelines, sewage treatment chemicals, water quality monitoring equipment and sludge treatment equipment; construction and operation of sewage treatment facilities; sewage treatment terminal market, such as reclaimed water reuse, sludge treatment and sewage discharge. The company was founded in 2002 and is headquartered in Fuzhou, China. Fujian Haixia Environmental Protection Group Co.,Ltd. operates as a subsidiary of Fuzhou Water Group Co.,Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Fujian Haixia Environmental Protection Group reported revenue of ¥1.4B in FY2025 versus ¥890M in FY2021, a compound +11.5%/yr. Reported net income was ¥212M in FY2025, compounding +9.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.4B CNY
Latest YoY
+13.2%
Avg. growth/yr (3Y)
+9.6%
Avg. growth/yr (5Y)
+13.4%
Avg. growth/yr (13Y)
+18.4%
Revenue +11.5%/yr
FY21 ¥890M
FY22 ¥1.0B
FY23 ¥1.1B
FY24 ¥1.2B
FY25 ¥1.4B
Net income +9.7%/yr
FY21 ¥146M
FY22 ¥148M
FY23 ¥144M
FY24 ¥192M
FY25 ¥212M

Watch 603817: 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). "Fujian Haixia Environmental Protection Group Fair Value". https://www.fairvalue-calculator.com/stock/603817

Peer Group

Utilities - Regulated Water · 67 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 46 · Above median
Fair Value upside +21% · Above median
Return on equity (TTM) 7% · Below median
Return on assets 4% · Above median
Net margin (TTM) 17% · Above median
Operating margin (TTM) 34% · Top 25%
Revenue growth 5% · Below median
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.37× · Lower than median

Valuation Multiples vs Utilities - Regulated Water median · lower = cheaper

P/E (TTM) 14.2× · Cheaper than median
P/B 1.04× · Cheaper than median
P/S (TTM) 2.39× · Pricier than median
P/FCF 6.3× · Pricier than median
EV/EBITDA 6.6× · 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 62 · sector 7
FUTURE 26 · sector 28
PAST 27 · sector 29
HEALTH 81 · sector 66
DIVIDEND 25 · sector 49

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 Utilities - Regulated Water stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
American Water Works Company AWK $134.33 $65.80 -51%
SBSP3 SBSP3 R$29.22 R$31.23 +7%
SBS SBS $5.79 $5.21 -10%
Essential Utilities, Inc WTRG $38.59 $21.81 -43%
CSMG3 CSMG3 R$66.10 R$60.17 -9%
Grandblue Environment Co 600323 ¥29.42 ¥33.29 +13%
American States Water Company AWR $85.01 $48.02 -44%
Chengdu Xingrong Environment Co 000598 ¥6.97 ¥10.74 +54%
California Water Service Group CWT $49.73 $33.56 -33%
Chongqing Water Group 601158 ¥4.12 ¥2.77 -33%

Compare Fujian Haixia Environmental Protection Group with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Fujian Haixia Environmental Protection Group (603817) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥6.77 versus a price of ¥5.58, about +21% (undervalued).
What is the fair value of 603817?
Our model-based fair value for Fujian Haixia Environmental Protection Group is ¥6.77 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥5.58.
What is the quality score of 603817?
Fujian Haixia Environmental Protection Group has a Quality Score of 46/100. 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 Fujian Haixia Environmental Protection Group (603817)?
Fujian Haixia Environmental Protection Group reported trailing-twelve-month revenue of about 1.4B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603817?
The net profit margin of Fujian Haixia Environmental Protection Group is about 16.9%, meaning it keeps roughly 16.9% of revenue as net income. Based on the latest reported figures.
Does Fujian Haixia Environmental Protection Group pay a dividend?
Fujian Haixia Environmental Protection Group currently shows a dividend yield of about 1.27% relative to its recent price (as of Jul 12, 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 Fujian Haixia Environmental Protection 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.