EN DE

Shandong Donghong Pipe Industry Co (603856) Fair Value & Analysis

Industrials · CN · Market cap 3.6B CNY

SD Shandong Donghong Pipe Industry Co 603856 · SHG
Price¥11.24
Fair Value¥14.34
Upside+27.6%
Quality55/100
Watch Shandong Donghong Pipe Industry Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.7% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Moderate moat 48/100
Evidence: High Range ¥11.05 – ¥18.14 Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Share price −14.1% over the past month.

A solid business, screening 28% undervalued on our models.

What matters now

  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from ¥11.05 (bear) to ¥18.14 (bull), base ¥14.34. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 55/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥17.06 ¥9.52 Fair Value ¥14.34 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 ¥9.52 – ¥17.06 · fair‑value band ¥11.05 – ¥18.14 · the ¥11.24 price screens below the ¥14.34 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Shandong Donghong Pipe Industry Co (603856) currently trades at ¥11.24, while our model-based Fair Value estimate is ¥14.34, implying the stock looks roughly 27.6% undervalued today. The Quality Score stands at 55/100 (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, Shandong Donghong Pipe Industry Co generated revenue of 2.0B CNY at a net margin of 8.7%. Revenue grew 8.1% year over year. It earns a return on equity of 6.9%. Net debt stands at 469M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥11.05 (bear case) to ¥18.14 (bull case); at ¥11.24, 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 25% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at 28%, 603856 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 ¥12.68 ¥16.82 ¥22.16 80
Residual Income ¥8.30 ¥9.00 ¥11.28 76
Rev-Margin DCF ¥8.12 ¥10.80 ¥13.68 74
All 25 models by family
DCF Models
FCF DCF ¥12.35 ¥16.77 ¥22.70 38
Owner Earnings ¥10.00 ¥13.51 ¥18.21 31
5Y Revenue Exit ¥8.12 ¥10.59 ¥13.51 39
5Y EBITDA Exit ¥9.32 ¥12.70 ¥16.35 41
5Y P/E Exit ¥12.80 ¥18.80 ¥24.67 38
10Y Revenue Exit ¥9.55 ¥11.99 ¥14.80 36
10Y EBITDA Exit ¥10.41 ¥13.37 ¥16.80 37
10Y P/E Exit ¥12.52 ¥17.38 ¥22.65 35
Earnings-Based
Graham-Dodd ¥6.01 ¥12.88 ¥16.36 54
PEG = 1.0 ¥1.98 ¥2.83 ¥3.68 46
EPV ¥4.99 ¥5.63 ¥6.18 59
Dividend Discount
Gordon GGM ¥2.32 ¥3.50 ¥4.72 70
DDM Multi-Stage ¥2.32 ¥3.29 ¥4.33 61
Multiples
P/E Multiple ¥13.93 ¥18.57 ¥23.21 63
P/S Multiple ¥11.27 ¥15.03 ¥18.79 58
P/B Multiple ¥11.27 ¥15.03 ¥18.79 55
EV/EBIT ¥7.81 ¥10.10 ¥12.39 53
EV/EBITDA ¥8.42 ¥10.91 ¥13.41 54
EV/Revenue ¥5.85 ¥7.95 ¥10.05 43
Asset-Based
NCAV (Graham) ¥4.93 ¥6.60 ¥9.86 50
Growth DCF
Growth DCF ¥12.68 ¥16.82 ¥22.16 80
Rev-Margin DCF ¥8.12 ¥10.80 ¥13.68 74
Economic Profit
Residual Income ¥8.30 ¥9.00 ¥11.28 76
ROIC Compounder ¥4.99 ¥5.63 ¥6.18 72
Growth Earnings
Growth-Adj P/E ¥10.27 ¥14.68 ¥19.08 68

Widest divergence: Growth Earnings (¥14.68) versus Dividend Discount (¥3.29). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 2.0B CNY
Revenue growth (YoY) +8.1%
Net margin 8.7%
Return on equity 6.9%
Free cash flow 323M CNY FY2025
P/E ratio 13.2
More key figures
Operating margin 15.2%
EPS (TTM) ¥0.9700
EPS growth (YoY) +284%
Net debt 469M CNY FY2024

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

Quality Score breakdown

Overall quality 55/100

Of which business quality 56 · Market factors (momentum, volatility) 42

Profitability 39
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 70
Earnings quality: real cash, not paper profit
Fin. Strength 76
Balance sheet, leverage, solvency risk
Investment 82
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 26
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

Shandong Donghong Pipe Industry Co., Ltd. engages in the research, development, manufacture, and servicing of pipeline systems in China. It offers SRTP piping systems, polyethylene pipes, PVC pipes, insulation pipe, and anti-corrosion metal pipes, as well as pipe connections.

Full company description

Shandong Donghong Pipe Industry Co., Ltd. engages in the research, development, manufacture, and servicing of pipeline systems in China. It offers SRTP piping systems, polyethylene pipes, PVC pipes, insulation pipe, and anti-corrosion metal pipes, as well as pipe connections. The company also develops and produces materials, such as plastic increase materials for polyolefin wear-resistant pipes, special bonding resin for steel wire mesh skeleton composite pipes, 3PE special anticorrosion materials for pipeline, epoxy resin powder coatings, phosphorus flame retardant materials for mining safety, special materials for antistatic flame-retardant polyethylene pipes used in coal mines, color parent materials, and functional carbon black mother particles. In addition, it provides engineering pipeline products, which are used in national municipal, water conservancy, industrial and mining, thermal, and other large-scale projects, as well as general contracting solutions. The company was founded in 1997 and is based in Qufu, China. Shandong Donghong Pipe Industry Co., Ltd. operates as a subsidiary of Shandong Donghong Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shandong Donghong Pipe Industry Co reported revenue of ¥2.2B in FY2025 versus ¥2.2B in FY2021, a compound −0.1%/yr. Reported net income was ¥249M in FY2025, compounding +17.0%/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)
2.2B CNY
Latest YoY
−11.5%
Avg. growth/yr (3Y)
−8.2%
Avg. growth/yr (5Y)
−1.6%
Avg. growth/yr (13Y)
+5.7%
Revenue −0.1%/yr
FY21 ¥2.2B
FY22 ¥2.9B
FY23 ¥2.9B
FY24 ¥2.5B
FY25 ¥2.2B
Net income +17.0%/yr
FY21 ¥133M
FY22 ¥149M
FY23 ¥161M
FY24 ¥169M
FY25 ¥249M

Watch 603856: 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). "Shandong Donghong Pipe Industry Co Fair Value". https://www.fairvalue-calculator.com/stock/603856

Peer Group

Building Products & Equipment · 247 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 55 · Below median
Fair Value upside +28% · Top 25%
Return on equity (TTM) 7% · Above median
Return on assets 3% · Below median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 15% · Top 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Building Products & Equipment median · lower = cheaper

P/E (TTM) 13.2× · Cheaper than median
P/B 0.19× · Cheaper than 75% of peers
P/S (TTM) 0.26× · Cheaper than 75% of peers
P/FCF 1.7× · Cheaper than median
EV/EBITDA 1.2× · 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 70 · sector 4
FUTURE 41 · sector 9
PAST 27 · sector 23
HEALTH 96 · sector 94
DIVIDEND 0 · sector 28

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 Building Products & Equipment stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Trane Technologies plc TT $469.98 $212.34 -55%
Johnson Controls International plc JCI $142.81 $45.65 -68%
Carrier Global Corporation CARR $68.61 $17.35 -75%
Compagnie de Saint-Gobain S.A SGO €76.62 €101.60 +33%
Geberit AG GEBN CHF 523.20 CHF 307.66 -41%
Lennox International Inc LII $543.93 $363.09 -33%
Kingspan Group KRX €87.30 €70.76 -19%
Masco Corporation MAS $78.04 $54.36 -30%
PT Impack Pratama Industri Tbk, IMPC 1,420 IDR 179.76 IDR -87%
NIBE Industrier AB NIBEB kr 36.03 kr 25.37 -30%

Compare Shandong Donghong Pipe Industry Co 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 Shandong Donghong Pipe Industry Co (603856) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥14.34 versus a price of ¥11.24, about +28% (undervalued).
What is the fair value of 603856?
Our model-based fair value for Shandong Donghong Pipe Industry Co is ¥14.34 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥11.24.
What is the quality score of 603856?
Shandong Donghong Pipe Industry Co has a Quality Score of 55/100. 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 Shandong Donghong Pipe Industry Co (603856)?
Shandong Donghong Pipe Industry Co reported trailing-twelve-month revenue of about 2.0B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603856?
The net profit margin of Shandong Donghong Pipe Industry Co is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.

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 Shandong Donghong Pipe Industry Co 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.