EN DE

Hangzhou Cogeneration Group (605011) Fair Value & Analysis

Utilities · CN · Market cap 7.1B CNY

HC Hangzhou Cogeneration Group 605011 · SHG
Price¥17.54
Fair Value¥11.06
Upside-36.9%
Quality55/100
Watch Hangzhou Cogeneration Group for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.7% net margin
Low debt · generates free cash flow
0.90% dividend yield
Mixed vs. peers (6/14)
Narrow moat 39/100
Evidence: Medium Range ¥8.66 – ¥16.44 Share as image

Fair value as of: Jul 12, 2026

From 25 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from ¥6.35 to ¥11.06 (+74.2%) since Jun 24, 2026. Share price +11.2% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥16.44). The favourable scenario is already priced in.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥8.66 to ¥16.44) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥42.58 ¥8.52 Fair Value ¥11.06 Jun 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 ¥8.52 – ¥42.58 · fair‑value band ¥8.66 – ¥16.44 · the ¥17.54 price screens above the ¥11.06 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

Hangzhou Cogeneration Group (605011) currently trades at ¥17.54, while our model-based Fair Value estimate is ¥11.06, implying the stock looks roughly 36.9% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Utilities 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, Hangzhou Cogeneration Group generated revenue of 3.3B CNY at a net margin of 5.7%. Revenue grew 27.0% year over year. It earns a return on equity of 7.9%. The balance sheet holds a net cash position of 103M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥8.66 (bear case) to ¥16.44 (bull case); at ¥17.54, 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 30% below its 52-week high and 1% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -30% fair-value upside, at -37%, 605011 screens richer 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 ¥2.05 ¥2.34 ¥2.73 80
Residual Income ¥4.97 ¥5.28 ¥5.73 76
ROIC Compounder ¥4.68 ¥5.19 ¥5.63 72
All 25 models by family
DCF Models
FCF DCF ¥2.04 ¥2.37 ¥2.85 38
Owner Earnings ¥1.95 ¥2.23 ¥2.63 31
5Y Revenue Exit ¥4.29 ¥6.61 ¥9.62 39
5Y EBITDA Exit ¥5.14 ¥8.20 ¥11.81 41
5Y P/E Exit ¥5.20 ¥8.32 ¥11.60 38
10Y Revenue Exit ¥3.31 ¥5.19 ¥7.81 36
10Y EBITDA Exit ¥3.97 ¥6.27 ¥9.44 37
10Y P/E Exit ¥4.01 ¥6.35 ¥9.29 35
Earnings-Based
Graham-Dodd ¥3.17 ¥9.75 ¥12.96 54
Lynch FV ¥2.10 ¥3.01 ¥3.91 50
PEG = 1.0 ¥2.10 ¥3.01 ¥3.91 46
EPV ¥4.68 ¥5.19 ¥5.63 59
Dividend Discount
Gordon GGM ¥2.29 ¥4.57 ¥6.91 70
DDM Multi-Stage ¥2.29 ¥3.70 ¥4.82 61
Multiples
P/E Multiple ¥6.29 ¥8.39 ¥10.49 63
P/S Multiple ¥5.94 ¥7.92 ¥9.90 58
P/B Multiple ¥5.94 ¥7.92 ¥9.90 55
EV/EBIT ¥6.81 ¥8.61 ¥10.41 53
EV/EBITDA ¥7.60 ¥9.66 ¥11.72 54
EV/Revenue ¥5.78 ¥7.65 ¥9.52 43
Asset-Based
NCAV (Graham) ¥3.04 ¥4.07 ¥6.08 50
Growth DCF
Growth DCF ¥2.05 ¥2.34 ¥2.73 80
Economic Profit
Residual Income ¥4.97 ¥5.28 ¥5.73 76
ROIC Compounder ¥4.68 ¥5.19 ¥5.63 72
Growth Earnings
Growth-Adj P/E ¥5.27 ¥7.53 ¥9.79 68

Widest divergence: Multiples (¥7.92) versus Growth DCF (¥2.34). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.3B CNY
Revenue growth (YoY) +27.0%
Net margin 5.7%
Return on equity 7.9%
Free cash flow 23.4M CNY FY2025
P/E ratio 36.7
More key figures
Operating margin 5.5%
EPS (TTM) ¥0.4800
Dividend yield 0.9%
EPS growth (YoY) +11.1%
Net cash 103M 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 55 · Market factors (momentum, volatility) 33

Profitability 35
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 82
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

Hangzhou Cogeneration Group Co., Ltd. provides heat supply and power generation services in China. The company operates through the Thermal Power Business, Coal Business, and Others segments. It is also involved in coal, steam, electricity, and thermal power pipeline construction. The company was incorporated in 1997 and is headquartered in Hangzhou, China.

Full company description

Hangzhou Cogeneration Group Co., Ltd. provides heat supply and power generation services in China. The company operates through the Thermal Power Business, Coal Business, and Others segments. It is also involved in coal, steam, electricity, and thermal power pipeline construction. The company was incorporated in 1997 and is headquartered in Hangzhou, China. Hangzhou Cogeneration Group Co., Ltd. operates as a subsidiary of Hangzhou Energy Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Hangzhou Cogeneration Group reported revenue of ¥3.2B in FY2025 versus ¥3.2B in FY2021, a compound −0.1%/yr. Reported net income was ¥186M in FY2025, compounding −5.5%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
3.2B CNY
Latest YoY
−10.5%
Avg. growth/yr (3Y)
−4.4%
Avg. growth/yr (5Y)
+8.7%
Avg. growth/yr (9Y)
+13.9%
Revenue −0.1%/yr
FY21 ¥3.2B
FY22 ¥3.6B
FY23 ¥3.3B
FY24 ¥3.5B
FY25 ¥3.2B
Net income −5.5%/yr
FY21 ¥233M
FY22 ¥212M
FY23 ¥211M
FY24 ¥212M
FY25 ¥186M

605011 screens 37% overvalued. Compare with China Yangtze Power Co →

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). "Hangzhou Cogeneration Group Fair Value". https://www.fairvalue-calculator.com/stock/605011

Peer Group

Utilities - Renewable · 220 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 · Top 25%
Fair Value upside −37% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 6% · Below median
Revenue growth 27% · Top 25%
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.13× · Lower than 75% of peers

Valuation Multiples vs Utilities - Renewable median · lower = cheaper

P/E (TTM) 36.7× · Pricier than 75% of peers
P/B 2.90× · Pricier than 75% of peers
P/S (TTM) 2.11× · Pricier than median
P/FCF 44.8× · Pricier than 75% of peers
EV/EBITDA 19.7× · 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 15
FUTURE 100 · sector 0
PAST 32 · sector 12
HEALTH 93 · sector 68
DIVIDEND 18 · sector 48

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

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.99 ¥25.13 -10%
Ørsted A/S ORSTED kr 149.70 kr 31.40 -79%
Huaneng Lancang River Hydropower Inc 600025 ¥9.81 ¥5.57 -43%
Adani Green Energy Limited ADANIGREEN ₹1,537 ₹170.50 -89%
AXIA Energia SA AXIAP $10.74 $9.65 -10%
VERBUND AG OEWA €58.65 €66.19 +13%
BEP BEP $32.33 $73.35 +127%
BEPUN BEPUN C$44.56 C$10.15 -77%
Fortum Oyj FORTUM €19.89 €13.90 -30%
China Longyuan Power Group 001289 ¥16.21 ¥8.23 -49%

Compare Hangzhou Cogeneration Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Hangzhou Cogeneration Group (605011) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥11.06 versus a price of ¥17.54, about −37% (overvalued).
What is the fair value of 605011?
Our model-based fair value for Hangzhou Cogeneration Group is ¥11.06 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥17.54.
What is the quality score of 605011?
Hangzhou Cogeneration Group 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 Hangzhou Cogeneration Group (605011)?
Hangzhou Cogeneration Group reported trailing-twelve-month revenue of about 3.3B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 605011?
The net profit margin of Hangzhou Cogeneration Group is about 5.7%, meaning it keeps roughly 5.7% of revenue as net income. Based on the latest reported figures.
Does Hangzhou Cogeneration Group pay a dividend?
Hangzhou Cogeneration Group currently shows a dividend yield of about 0.90% 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 Hangzhou Cogeneration 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.