EN DE

Shanghai Tianyong Engineering Co (603895) Fair Value & Analysis

Industrials · CN · Market cap 3.3B CNY

ST Shanghai Tianyong Engineering Co 603895 · SHG
Price¥24.68
Fair Value¥16.17
Upside-34.5%
Quality54/100
Watch Shanghai Tianyong Engineering Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.3% net margin
Moderate debt · generates free cash flow
Trails peers (3/12)
Narrow moat 30/100
Evidence: Medium Range ¥10.83 – ¥23.14 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 ¥16.25 to ¥16.17 (−0.5%) since Jun 24, 2026. Share price −20.9% over the past month.

A solid business, but screening 34% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥23.14). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥10.83 to ¥23.14) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥40.40 ¥13.40 Fair Value ¥16.17 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 ¥13.40 – ¥40.40 · fair‑value band ¥10.83 – ¥23.14 · the ¥24.68 price screens above the ¥16.17 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

Shanghai Tianyong Engineering Co (603895) currently trades at ¥24.68, while our model-based Fair Value estimate is ¥16.17, implying the stock looks roughly 34.5% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Shanghai Tianyong Engineering Co generated revenue of 523M CNY at a net margin of 3.3%. Revenue declined 8.6% year over year. It earns a return on equity of 12.0%. Net debt stands at 1.9M CNY. Fundamentals as of Jul 11, 2026

Our scenario range runs from ¥10.83 (bear case) to ¥23.14 (bull case); at ¥24.68, 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 41% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -34%, 603895 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 ¥1.28 ¥1.68 ¥2.23 80
Residual Income ¥1.57 ¥1.71 ¥2.17 76
Rev-Margin DCF ¥1.28 ¥1.84 ¥2.46 74
All 26 models by family
DCF Models
FCF DCF ¥1.26 ¥1.71 ¥2.36 38
Owner Earnings ¥2.19 ¥3.09 ¥4.38 31
5Y Revenue Exit ¥1.28 ¥1.84 ¥2.53 39
5Y EBITDA Exit ¥1.83 ¥2.84 ¥4.01 41
5Y P/E Exit ¥2.17 ¥3.46 ¥4.80 38
10Y Revenue Exit ¥1.24 ¥1.73 ¥2.37 36
10Y EBITDA Exit ¥1.61 ¥2.40 ¥3.45 37
10Y P/E Exit ¥1.81 ¥2.82 ¥4.03 35
Earnings-Based
Graham-Dodd ¥1.16 ¥3.29 ¥4.33 54
Lynch FV ¥0.6700 ¥0.9600 ¥1.25 50
PEG = 1.0 ¥0.6700 ¥0.9600 ¥1.25 46
EPV ¥1.25 ¥1.40 ¥1.52 59
Dividend Discount
Gordon GGM ¥0.7100 ¥1.42 ¥2.14 70
DDM Multi-Stage ¥0.7100 ¥1.11 ¥1.49 61
Multiples
P/E Multiple ¥2.68 ¥3.57 ¥4.47 63
P/S Multiple ¥2.17 ¥2.89 ¥3.62 58
P/B Multiple ¥2.17 ¥2.89 ¥3.62 55
EV/EBIT ¥1.77 ¥2.24 ¥2.72 53
EV/EBITDA ¥2.41 ¥3.10 ¥3.79 54
EV/Revenue ¥1.35 ¥1.79 ¥2.23 43
Asset-Based
NCAV (Graham) ¥0.9300 ¥1.24 ¥1.85 50
Growth DCF
Growth DCF ¥1.28 ¥1.68 ¥2.23 80
Rev-Margin DCF ¥1.28 ¥1.84 ¥2.46 74
Economic Profit
Residual Income ¥1.57 ¥1.71 ¥2.17 76
ROIC Compounder ¥1.25 ¥1.40 ¥1.52 72
Growth Earnings
Growth-Adj P/E ¥2.15 ¥3.07 ¥3.99 68

Widest divergence: Growth Earnings (¥3.07) versus Earnings-Based (¥0.9600). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 523M CNY
Revenue growth (YoY) -8.6%
Net margin 3.3%
Return on equity 12.0%
Free cash flow 9.6M CNY FY2025
P/E ratio 170.2
More key figures
Operating margin 5.7%
EPS (TTM) ¥0.1800
EPS growth (YoY) +25.0%
Net debt 1.9M CNY FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 49 · Market factors (momentum, volatility) 31

Profitability 28
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 31
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 41
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 16
Distance to the 52-week high (market factor)
Net Issuance 81
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

Shanghai Tianyong Engineering Co., Ltd. engages in the research and development, design, production, assembly, and sale of intelligent automated production lines in China and internationally.

Full company description

Shanghai Tianyong Engineering Co., Ltd. engages in the research and development, design, production, assembly, and sale of intelligent automated production lines in China and internationally. It also supplies automation equipment, information system integration, intelligent automation equipment, new energy vehicle, intelligent welding, car intelligent equipment, lithium battery intelligence, and system integration. The company was founded in 1996 and is based in Shanghai, China. Shanghai Tianyong Engineering Co., Ltd. operates as a subsidiary of Shanghai Mingjia Investment Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shanghai Tianyong Engineering Co reported revenue of ¥533M in FY2025 versus ¥504M in FY2021, a compound +1.4%/yr. Reported net income was ¥18.4M in FY2025, compounding +26.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
533M CNY
Latest YoY
+13.5%
Avg. growth/yr (3Y)
−2.7%
Avg. growth/yr (5Y)
+1.0%
Avg. growth/yr (12Y)
+7.9%
Revenue +1.4%/yr
FY21 ¥504M
FY22 ¥578M
FY23 ¥595M
FY24 ¥469M
FY25 ¥533M
Net income +26.4%/yr
FY21 ¥7.2M
FY22 −¥126M
FY23 −¥108M
FY24 −¥178M
FY25 ¥18.4M

603895 screens 34% overvalued. Compare with GE Vernova Inc →

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). "Shanghai Tianyong Engineering Co Fair Value". https://www.fairvalue-calculator.com/stock/603895

Peer Group

Specialty Industrial Machinery · 809 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 54 · Above median
Fair Value upside −35% · Above median
Return on equity (TTM) 12% · Above median
Return on assets -0% · Bottom 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 6% · Below median
Revenue growth -9% · Bottom 25%
Debt / equity 0.51× · Higher than 75% of peers

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 170.2× · Pricier than 75% of peers
P/B 16.55× · Pricier than 75% of peers
P/S (TTM) 6.33× · Pricier than 75% of peers
P/FCF 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 23
PAST 48 · sector 28
HEALTH 75 · sector 96
DIVIDEND 0 · sector 24

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

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Shanghai Tianyong Engineering 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 Shanghai Tianyong Engineering Co (603895) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of ¥16.17 versus a price of ¥24.68, about −34% (overvalued).
What is the fair value of 603895?
Our model-based fair value for Shanghai Tianyong Engineering Co is ¥16.17 (as of Jul 11, 2026), built from audited fundamentals. The current price is ¥24.68.
What is the quality score of 603895?
Shanghai Tianyong Engineering Co has a Quality Score of 54/100. 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 Shanghai Tianyong Engineering Co (603895)?
Shanghai Tianyong Engineering Co reported trailing-twelve-month revenue of about 523M CNY (latest available figure, as of Jul 11, 2026).
What is the net profit margin of 603895?
The net profit margin of Shanghai Tianyong Engineering Co is about 3.3%, meaning it keeps roughly 3.3% 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 Shanghai Tianyong Engineering 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.