Shandong Donghong Pipe Ind Co (603856) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Shandong Donghong Pipe Ind Co ¥12.88, price ¥11.71, upside +10.0%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Shandong Donghong Pipe Ind Co for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥9.52 – ¥17.06 · fair‑value band ¥10.12 – ¥16.06 · the ¥11.71 price screens below the ¥12.88 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Follow Shandong Donghong Pipe Ind Co in your weekly email
Every Wednesday you see whether Shandong Donghong Pipe Ind Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
Shandong Donghong Pipe Ind Co (603856) currently trades at ¥11.71, while our model-based Fair Value estimate is ¥12.88, implying the stock looks roughly 9.1% fairly valued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥14.68 per share, and 12 of the 25 models we run sit above the ¥11.71 price.
Bear case: the Dividend Discount group reads lowest at ¥2.79, and 13 of the 25 models stay below the price. Evidence for this calculation is high.
Scenario range: ¥10.12 (bear) to ¥16.06 (bull), the price of ¥11.71 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 55/100 (solid quality), in the Industrials sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Shandong Donghong Pipe Ind Co reported revenue of 2.2B CNY in FY2025 versus 2.2B CNY in FY2021, a compound −0.1%/yr. Reported net income was 249M CNY in FY2025, compounding +17.0%/yr from FY2021.
Key figures
Market cap 3.3B CNY (≈ $493M) · P/E ratio 12.1 · P/S ratio 1.37 · EPS (TTM) ¥0.9700 · Dividend yield 2.4% · Net margin 11.3% · Return on equity 6.9% · Return on assets (EBIT) 4.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −20% fair-value upside, at 10%, 603856 screens cheaper than that median.
Fair Value models
Bear ¥10.12Fair Value ¥12.88Bull ¥16.06
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (¥0.7096 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
−7.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.8%
Dividend (yield on the price)2.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.2% vs 6%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 7%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−1.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −3.0% a year for the price.
Compare Shandong Donghong Pipe Ind Co with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Building Products & Equipment · 253 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+19% · Above median
Profitability
Return on equity (TTM)7% · Above median
Return on assets3% · Below median
Net margin (TTM)9% · Above median
Operating margin (TTM)15% · Top 25%
Growth and dividend
Revenue growth8% · Above median
Dividend yield (TTM)2.4% · Above median
Balance sheet
Debt / equity0.09× · Below median
Valuation Multiplesvs Building Products & Equipment median · lower = cheaper
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 Ind Co Fair Value". https://www.fairvalue-calculator.com/stock/603856
Frequently asked questions
Is Shandong Donghong Pipe Ind Co (603856) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥12.88 versus a price of ¥11.71, about +10% upside (fairly valued).
What is the fair value of 603856?
Our model-based fair value for Shandong Donghong Pipe Ind Co is ¥12.88 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥11.71.
What is the quality score of 603856?
Shandong Donghong Pipe Ind 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 price target for Shandong Donghong Pipe Ind Co (603856)?
Our model-based price target is the fair value of ¥12.88 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario ¥10.12, optimistic scenario ¥16.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Shandong Donghong Pipe Ind Co stock forecast for 2026?
Our models put fair value at ¥12.88, about +10% upside versus a price of ¥11.71 (fairly valued). Cautious scenario ¥10.12, optimistic scenario ¥16.06. The calculation is refreshed regularly with new filings.
What is the revenue of Shandong Donghong Pipe Ind Co (603856)?
Shandong Donghong Pipe Ind Co reported trailing-twelve-month revenue of about 2.0B CNY (latest available figure, as of Sep 24, 2026).
Does Shandong Donghong Pipe Ind Co pay a dividend?
Shandong Donghong Pipe Ind Co currently shows a dividend yield of about 2.35% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Shandong Donghong Pipe Ind Co (603856)?
For today's price to be fair in a discounted-cash-flow model, Shandong Donghong Pipe Ind Co would have to grow free cash flow by -1.3 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 603856 use?
Our models discount Shandong Donghong Pipe Ind Co at 10.4 %: a base by market capitalisation (small), damped by beta 0.28, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Shandong Donghong Pipe Ind Co that is -1.3 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Shandong Donghong Pipe Ind Co (603856) delivered so far?
Over the past 5 years revenue at Shandong Donghong Pipe Ind Co grew -1.6 % a year. The price currently implies -1.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Shandong Donghong Pipe Ind Co (603856) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Shandong Donghong Pipe Ind Co (-1.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shandong Donghong Pipe Ind Co (603856)?
The free-cash-flow yield on the price is 9.77 %: that much free cash flow Shandong Donghong Pipe Ind Co produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shandong Donghong Pipe Ind Co (603856)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shandong Donghong Pipe Ind Co it is ¥12.88 per share (as of Sep 24, 2026), against a price of ¥11.71. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Shandong Donghong Pipe Ind Co stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 603856 trades below its calculated fair value: price ¥11.71, fair value ¥12.88, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 603856?
No. The price is what the market pays today (¥11.71); the fair value is what the company's own numbers justify (¥12.88). For Shandong Donghong Pipe Ind Co the two are ¥1.17 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shandong Donghong Pipe Ind Co worth?
The market values Shandong Donghong Pipe Ind Co at about 3.3B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥11.71; our models calculate a fair value of ¥12.88 per share.
What do the bullish and bearish scenarios say about 603856?
Our models span a range for Shandong Donghong Pipe Ind Co: cautious scenario ¥10.12, base ¥12.88, optimistic ¥16.06 per share (as of Sep 24, 2026, price ¥11.71). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603856?
Shandong Donghong Pipe Ind Co trades at a price-to-earnings ratio of 12.1 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥12.88 is built from several models across several years. Other multiples: P/B 0.2, P/S 0.2, EV/EBITDA 1.0.
How solid is the balance sheet of Shandong Donghong Pipe Ind Co (603856)?
Balance-sheet figures for Shandong Donghong Pipe Ind Co (as of Sep 24, 2026): return on equity 6.9%, debt of 0.09 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is 603856 from its 52-week high?
Shandong Donghong Pipe Ind Co trades at ¥11.71, about 21% below its 52-week high of ¥14.90 and 8% above the low of ¥10.84 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of ¥12.88 is for.
Which stocks are comparable to Shandong Donghong Pipe Ind Co?
From the same area (Industrials) we also value Trane Technologies plc, Johnson Controls International plc, Carrier Global Corporation, Compagnie de Saint-Gobain S.A, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Shandong Donghong Pipe Ind Co stock attractive at the current price?
The data as of Sep 24, 2026: price ¥11.71, calculated fair value ¥12.88 (+10%), Quality Score 55/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 603856 calculated?
We run Shandong Donghong Pipe Ind Co through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥12.88, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Shandong Donghong Pipe Ind Co currently trades 10 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Shandong Donghong Pipe Ind Co (603856)?
The closing price on Sep 23, 2026 was ¥11.71. Our model-based fair value is ¥12.88, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shandong Donghong Pipe Ind Co right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Shandong Donghong Pipe Ind Co (603856) come from?
Earnings per share at Shandong Donghong Pipe Ind Co grew +1.0 % a year from 2013 to 2024. Broken into its drivers: revenue per share +6.7 %, EBIT margin −6.4 %, tax rate +1.7 %, residual (interest, one-offs) −0.5 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Shandong Donghong Pipe Ind Co
How large is the market capitalisation of Shandong Donghong Pipe Ind Co (603856)?
The market capitalisation of Shandong Donghong Pipe Ind Co is 3.3B CNY (≈ $493M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Shandong Donghong Pipe Ind Co (603856)?
The price-to-sales ratio of Shandong Donghong Pipe Ind Co is 1.37 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Shandong Donghong Pipe Ind Co (603856)?
Earnings per share at Shandong Donghong Pipe Ind Co are ¥0.9700 (price ÷ EPS = P/E 12.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shandong Donghong Pipe Ind Co (603856)?
The dividend yield of Shandong Donghong Pipe Ind Co is 2.4% (payout 28.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Shandong Donghong Pipe Ind Co (603856)?
The net margin of Shandong Donghong Pipe Ind Co is 11.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Shandong Donghong Pipe Ind Co (603856)?
The return on equity (ROE) of Shandong Donghong Pipe Ind Co is 6.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Shandong Donghong Pipe Ind Co (603856)?
On an EBIT basis the return on assets of Shandong Donghong Pipe Ind Co is 4.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Shandong Donghong Pipe Ind Co (603856)?
The operating margin of Shandong Donghong Pipe Ind Co is 15.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shandong Donghong Pipe Ind Co (603856)?
Revenue at Shandong Donghong Pipe Ind Co is growing +8.1% versus a year earlier (3y avg −8.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Shandong Donghong Pipe Ind Co (603856)?
Earnings per share at Shandong Donghong Pipe Ind Co are growing +284% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shandong Donghong Pipe Ind Co (603856) carry?
The net debt of Shandong Donghong Pipe Ind Co is 469M CNY (fiscal year 2024, ≈ 1.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Shandong Donghong Pipe Ind Co in the live analysis
One click puts Shandong Donghong Pipe Ind Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
