EN DE

Tangshan Sunfar Silicon Ind (603938) Fair Value & Analysis

Basic Materials · CN · Market cap 16.4B CNY (≈ $2.5B) · ISIN CNE100002WS7

What is Tangshan Sunfar Silicon Ind really worth?

TS Tangshan Sunfar Silicon Ind 603938 · SHG
Price¥39.49
Fair Value¥20.60
Upside−47.8%
Quality56/100

A solid business, but trading 92% above our fair value of ¥20.60.

Watch Tangshan Sunfar Silicon Ind 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 free

Strengths

Low debt · generates free cash flow

Risks

!Weak Growth (revenue 5y +15.8 %/yr)
!Thin margins · 4.1% net margin
!Trails peers (4/14)
!Narrow moat 31/100
!Weak on past: 15 out of 100
!Weak on dividend: 1 out of 100
Evidence: High Range ¥14.43 – ¥29.93

Fair value as of: Sep 5, 2026

From 26 valuation models · updated today

Fair value updated Sep 5, 2026, revised from ¥3.07 to ¥20.60 (+571.0%) since Aug 13, 2026. Share price −0.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (¥29.93). The favourable scenario is already priced in.
  • Solid but not exceptional quality (56/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥14.43 to ¥29.93) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

¥75.81 ¥9.43 Fair Value ¥20.60 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range ¥9.43 – ¥75.81 · fair‑value band ¥14.43 – ¥29.93 · the ¥39.49 price screens above the ¥20.60 fair value. Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

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

Analysis

Tangshan Sunfar Silicon Ind (603938) currently trades at ¥39.49, while our model-based Fair Value estimate is ¥20.60, implying the stock looks roughly 91.7% overvalued today. The Quality Score stands at 56/100 (solid quality), in the Basic Materials sector. Bull case: the Asset-Based group reads highest at a median of ¥4.38 per share, and 0 of the 26 models we run sit above the ¥39.49 price. Bear case: the Economic Profit group reads lowest at ¥2.29, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Tangshan Sunfar Silicon Ind generated revenue of 2.2B CNY at a net margin of 4.1%. Revenue grew 30.9% year over year. It earns a return on equity of 3.7%. The balance sheet holds a net cash position of 148M CNY. Fundamentals as of Sep 5, 2026

Our scenario range runs from ¥14.43 (bear case) to ¥29.93 (bull case); at ¥39.49, 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 39% below its 52-week high and 203% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at −48% fair-value upside, at −48%, 603938 screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ¥0.1481 per share, which is 0.7 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (¥0.2700 to ¥10.34). Read the values as a conservative anchor, not as a price target.
Model 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
Highest evidence
FCF DCF best evidence ¥1.07 ¥1.90 ¥3.24 78
Growth DCF ¥1.08 ¥1.88 ¥3.16 76
Residual Income ¥4.74 ¥4.58 ¥3.88 76
All 26 models by family
DCF Models
FCF DCF best evidence ¥1.07 ¥1.90 ¥3.24 78
Owner Earnings ¥6.11 ¥10.34 ¥17.21 74
5Y Revenue Exit ¥1.74 ¥3.23 ¥5.22 71
5Y EBITDA Exit ¥3.26 ¥6.21 ¥9.83 73
5Y P/E Exit ¥1.87 ¥3.48 ¥5.25 69
10Y Revenue Exit ¥1.42 ¥2.75 ¥4.69 64
10Y EBITDA Exit ¥2.48 ¥4.87 ¥8.37 66
10Y P/E Exit ¥1.58 ¥2.92 ¥4.71 62
Earnings-Based
Graham-Dodd ¥1.43 ¥5.49 ¥7.44 64
Lynch FV ¥1.34 ¥1.92 ¥2.49 61
PEG = 1.0 ¥1.34 ¥1.92 ¥2.49 57
EPV ¥1.94 ¥2.29 ¥2.59 74
Dividend Discount
Gordon GGM ¥0.1600 ¥0.3200 ¥0.5100 66
DDM Multi-Stage ¥0.1600 ¥0.2700 ¥0.3400 67
Multiples
P/E Multiple ¥2.68 ¥3.57 ¥4.46 63
P/S Multiple ¥2.68 ¥3.57 ¥4.46 58
P/B Multiple ¥2.68 ¥3.57 ¥4.46 55
EV/EBIT ¥2.50 ¥3.39 ¥4.28 66
EV/EBITDA ¥4.84 ¥6.50 ¥8.16 67
EV/Revenue ¥2.15 ¥3.14 ¥4.12 53
Asset-Based
NCAV (Graham) ¥3.27 ¥4.38 ¥6.54 54
Growth DCF
Growth DCF ¥1.08 ¥1.88 ¥3.16 76
Rev-Margin DCF ¥1.74 ¥3.19 ¥4.95 71
Economic Profit
Residual Income ¥4.74 ¥4.58 ¥3.88 76
ROIC Compounder ¥1.94 ¥2.29 ¥2.59 72
Growth Earnings
Growth-Adj P/E ¥2.15 ¥3.07 ¥3.99 67

Widest divergence: Asset-Based (¥4.38) versus Dividend Discount (¥0.2700). Highest evidence: FCF DCF (78).

Notify me when 603938 reaches fair value

Put 603938 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 164.5
P/S ratio 6.30 P/E × margin
EPS (TTM) ¥0.2400 price ÷ EPS = P/E 164.5
Dividend yield 0.1% payout 9.2%
Net margin 3.8% FY2025
Return on equity 3.7% TTM
More key figures
Profitability
Return on assets (EBIT) 10.9% avg 5y
Operating margin 8.1% TTM
Growth
Revenue (TTM) 2.2B CNY TTM
Revenue growth (YoY) +30.9% 3y avg −7.5%
EPS growth (YoY) +42.9%
Balance sheet & cash flow
Free cash flow 38.9M CNY FY2025
Net cash 148M CNY FY2024

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 54 · Market factors (momentum, volatility) 51

Profitability 28
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 26
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 11
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 72
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Tangshan Sunfar Silicon Industries Co.,Ltd. engages in the research, development, production, and sale of chemical products in China.

Full company description

Tangshan Sunfar Silicon Industries Co.,Ltd. engages in the research, development, production, and sale of chemical products in China. Its product portfolio includes trichlorosilane, silicon tetrachloride, high-purity silicon tetrachloride, electronic-grade dichlorosilane, electronic-grade trichlorosilane, electronic-grade silicon tetrachloride, fumed silica, silane coupling agents, potassium hydroxide, and potassium sulfate. Tangshan Sunfar Silicon Industries Co.,Ltd. was founded in 2006 and is headquartered in Tangshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tangshan Sunfar Silicon Ind reported revenue of 2.1B CNY in FY2025 versus 1.6B CNY in FY2021, a compound +7.0%/yr. Reported net income was 80.3M CNY in FY2025, compounding −30.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.1B CNY
Latest YoY
+18.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−7.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.8%
Avg. revenue growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−5.7% (−5.8 + 0.1)
Revenue +7.0%/yr
FY21 1.6B CNY
FY22 2.6B CNY
FY23 2.1B CNY
FY24 1.8B CNY
FY25 2.1B CNY
Net income −30.0%/yr
FY21 335M CNY
FY22 748M CNY
FY23 195M CNY
FY24 63.8M CNY
FY25 80.3M CNY
Character of growth · EPS growth decomposed (2013-2024) +13.8 % p.a.
Revenue per share +8.6 %

of which total revenue +12.1 % · buybacks/dilution −3.1 %

EBIT margin +2.7 %
Tax rate +1.9 %
Residual (interest, one-offs) +0.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

603938 screens 92% overvalued. Compare with Saudi Basic Industries Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "Tangshan Sunfar Silicon Ind Fair Value". https://www.fairvalue-calculator.com/stock/603938

Peer Group

Chemicals · 341 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 56 · Above median
Fair Value upside −48% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 4% · Below median
Operating margin (TTM) 8% · Above median
Revenue growth 31% · Top 25%
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 164.5× · Pricier than 75% of peers
P/B 6.57× · Pricier than 75% of peers
P/S (TTM) 7.30× · Pricier than 75% of peers
P/FCF 63.1× · Pricier than 75% of peers
EV/EBITDA 63.2× · Pricier than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE100 · sector 22
PAST15 · sector 20
HEALTH95 · sector 94
DIVIDEND1 · sector 32

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

Similar stocks

10 more Chemicals stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
Saudi Basic Industries Corporation 2010 49.50 SAR 18.13 SAR −63%
A. Schulman, Inc SLMNP $849.00 $203.64 −76%
Ningxia Baofeng Energy Group 600989 ¥24.49 ¥20.17 −18%
Dow Inc DOW $30.51 $21.03 −31%
Zhejiang Juhua Co 600160 ¥41.32 ¥21.62 −48%
Rongsheng Petrochemical Co 002493 ¥13.76 ¥2.39 −83%
Zangge Mining Company 000408 ¥78.04 ¥20.99 −73%
Ganfeng Lithium Group 002460 ¥52.53 ¥16.17 −69%
PT Barito Pacific Tbk, BRPT 1,855 IDR 1,584 IDR −15%
Hengli Petrochemical Co 600346 ¥18.87 ¥17.09 −9%

Compare Tangshan Sunfar Silicon Ind 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Tangshan Sunfar Silicon Ind (603938) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of ¥20.60 versus a price of ¥39.49, about −48% upside (overvalued).
What is the fair value of 603938?
Our model-based fair value for Tangshan Sunfar Silicon Ind is ¥20.60 (as of Sep 5, 2026), built from audited fundamentals. The current price: ¥39.49.
What is the quality score of 603938?
Tangshan Sunfar Silicon Ind has a Quality Score of 56/100. 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 Tangshan Sunfar Silicon Ind (603938)?
Tangshan Sunfar Silicon Ind reported trailing-twelve-month revenue of about 2.2B CNY (latest available figure, as of Sep 5, 2026).
What is the net profit margin of 603938?
The net profit margin of Tangshan Sunfar Silicon Ind is about 4.1%, meaning it keeps roughly 4.1% of revenue as net income. Based on the latest reported figures.
Does Tangshan Sunfar Silicon Ind pay a dividend?
Tangshan Sunfar Silicon Ind currently shows a dividend yield of about 0.06% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch Tangshan Sunfar Silicon Ind in the live analysis

One click puts Tangshan Sunfar Silicon Ind 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.