EN DE

Jiangxi Guotai Group (603977) Fair Value & Analysis

Basic Materials · CN · Market cap 8.1B CNY

JG Jiangxi Guotai Group 603977 · SHG
Price¥12.03
Fair Value¥6.90
Upside-42.6%
Quality44/100
Watch Jiangxi Guotai Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 10.5% net margin
Low debt · negative free cash flow
1.02% dividend yield
Trails peers (4/13)
Narrow moat 41/100
Evidence: Medium Range ¥4.82 – ¥8.63 Share as image

Fair value as of: Jul 12, 2026

From 16 valuation models · updated 29 days ago

Share price −7.6% over the past month.

Below-average quality, and screening another 43% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥8.63). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥17.00 ¥6.50 Fair Value ¥6.90 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 ¥6.50 – ¥17.00 · fair‑value band ¥4.82 – ¥8.63 · the ¥12.03 price screens above the ¥6.90 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

Jiangxi Guotai Group (603977) currently trades at ¥12.03, while our model-based Fair Value estimate is ¥6.90, implying the stock looks roughly 42.6% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Basic Materials 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, Jiangxi Guotai Group generated revenue of 2.4B CNY at a net margin of 10.5%. Revenue grew 3.3% year over year. It earns a return on equity of 7.0%. Net debt stands at 612M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥4.82 (bear case) to ¥8.63 (bull case); at ¥12.03, 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 31% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -43%, 603977 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
Residual Income ¥4.44 ¥4.68 ¥5.02 76
ROIC Compounder ¥5.77 ¥7.32 ¥9.21 72
Gordon GGM ¥1.28 ¥2.55 ¥3.87 70
All 16 models by family
Earnings-Based
Graham-Dodd ¥2.76 ¥12.80 ¥17.58 54
Lynch FV ¥3.37 ¥4.82 ¥6.26 50
PEG = 1.0 ¥3.37 ¥4.82 ¥6.26 46
EPV ¥5.68 ¥6.42 ¥7.05 59
Dividend Discount
Gordon GGM ¥1.28 ¥2.55 ¥3.87 70
DDM Multi-Stage ¥1.28 ¥2.21 ¥2.69 61
Multiples
P/E Multiple ¥5.18 ¥6.90 ¥8.63 63
P/S Multiple ¥4.27 ¥5.70 ¥7.12 58
P/B Multiple ¥5.18 ¥6.90 ¥8.63 55
EV/EBIT ¥7.21 ¥9.27 ¥11.33 53
EV/EBITDA ¥7.22 ¥9.29 ¥11.36 54
EV/Revenue ¥5.01 ¥6.72 ¥8.43 43
Asset-Based
NCAV (Graham) ¥2.75 ¥3.68 ¥5.50 50
Economic Profit
Residual Income ¥4.44 ¥4.68 ¥5.02 76
ROIC Compounder ¥5.77 ¥7.32 ¥9.21 72
Growth Earnings
Growth-Adj P/E ¥4.82 ¥6.89 ¥8.95 68

Widest divergence: Multiples (¥6.90) versus Dividend Discount (¥2.21). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.4B CNY
Revenue growth (YoY) +3.3%
Net margin 10.5%
Return on equity 7.0%
Free cash flow −242M CNY FY2025
P/E ratio 32.5
More key figures
Operating margin 10.1%
EPS (TTM) ¥0.4000
Dividend yield 1.0%
EPS growth (YoY) -14.3%
Net debt 612M CNY FY2025

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

Quality Score breakdown

Overall quality 44/100

Of which business quality 44 · Market factors (momentum, volatility) 37

Profitability 33
Margins and returns on capital today
Quality Growth 28
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 77
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

Jiangxi Guotai Group Co.,Ltd. engages in the civil explosives, military new materials, rail transit automation, and information technology businesses in China. The company offers industrial explosives, such as permitted emulsion explosives for grade III coal mines; no.

Full company description

Jiangxi Guotai Group Co.,Ltd. engages in the civil explosives, military new materials, rail transit automation, and information technology businesses in China. The company offers industrial explosives, such as permitted emulsion explosives for grade III coal mines; no. 2 rock emulsion explosive; packaged emulsified granular ammonium oil explosives; and expanded ammonium nitrate explosive. It also provides detonating tube, industrial explosive cable, initiation busbar, electronic control module, electronic parallel pin wire, and basic detonator; and information technology products, such as Ganpo party building, Jiangxi State-owned assets safety supervision platform, mobile e-site, grassroots governance, smart factories, Gan Shutong industrial internet platform, digital surveying and mapping virtual simulation system, intelligent power supply safety management system, power supply operation safety management system, auxiliary monitoring system for railway traction substations, intelligent power supply operation and maintenance system, intelligent equipment inspection system, and 6C system integrated data processing center. In addition, the company offers small solid rocket engines and military tungsten-based destructive material. The company was incorporated in 2006 and is headquartered in Nanchang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangxi Guotai Group reported revenue of ¥2.4B in FY2025 versus ¥2.0B in FY2021, a compound +4.4%/yr. Reported net income was ¥252M in FY2025, compounding +1.2%/yr from FY2021.

Growth Quality 40/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
2.4B CNY
Latest YoY
+0.3%
Avg. growth/yr (3Y)
+3.1%
Avg. growth/yr (5Y)
+6.7%
Avg. growth/yr (14Y)
+11.7%
Revenue +4.4%/yr
FY21 ¥2.0B
FY22 ¥2.2B
FY23 ¥2.5B
FY24 ¥2.4B
FY25 ¥2.4B
Net income +1.2%/yr
FY21 ¥240M
FY22 ¥144M
FY23 ¥306M
FY24 ¥181M
FY25 ¥252M

603977 screens 43% overvalued. Compare with Linde plc →

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). "Jiangxi Guotai Group Fair Value". https://www.fairvalue-calculator.com/stock/603977

Peer Group

Specialty Chemicals · 676 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 44 · Below median
Fair Value upside −43% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 3% · Above median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 10% · Above median
Revenue growth 3% · Below median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.15× · Higher than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 32.5× · Pricier than median
P/B 2.37× · Pricier than median
P/S (TTM) 3.40× · Pricier than 75% of peers
EV/EBITDA 16.1× · Pricier than median

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 17 · sector 19
PAST 28 · sector 23
HEALTH 92 · sector 95
DIVIDEND 20 · sector 25

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Jiangxi Guotai Group 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

Frequently asked questions

Is Jiangxi Guotai Group (603977) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥6.90 versus a price of ¥12.03, about −43% (overvalued).
What is the fair value of 603977?
Our model-based fair value for Jiangxi Guotai Group is ¥6.90 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥12.03.
What is the quality score of 603977?
Jiangxi Guotai Group has a Quality Score of 44/100. 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 Jiangxi Guotai Group (603977)?
Jiangxi Guotai Group reported trailing-twelve-month revenue of about 2.4B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603977?
The net profit margin of Jiangxi Guotai Group is about 10.5%, meaning it keeps roughly 10.5% of revenue as net income. Based on the latest reported figures.
Does Jiangxi Guotai Group pay a dividend?
Jiangxi Guotai Group currently shows a dividend yield of about 1.02% 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 Jiangxi Guotai 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.