EN DE

Longyan Kaolin Clay Co (605086) Fair Value & Analysis

Basic Materials · CN · Market cap 5.1B CNY

LK Longyan Kaolin Clay Co 605086 · SHG
Price¥23.87
Fair Value¥8.92
Upside-62.6%
Quality71/100
Watch Longyan Kaolin Clay Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 42.5% net margin
generates free cash flow
0.95% dividend yield
Mixed vs. peers (6/13)
Wide moat 65/100
Evidence: High Range ¥6.43 – ¥11.12 Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 29 days ago

Share price −0.7% over the past month.

A solid business, but screening 63% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥11.12). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥48.98 ¥10.43 Fair Value ¥8.92 Apr 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 ¥10.43 – ¥48.98 · fair‑value band ¥6.43 – ¥11.12 · the ¥23.87 price screens above the ¥8.92 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

Longyan Kaolin Clay Co (605086) currently trades at ¥23.87, while our model-based Fair Value estimate is ¥8.92, implying the stock looks roughly 62.6% overvalued today. The Quality Score stands at 71/100 (solid 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: high).

Over the trailing twelve months, Longyan Kaolin Clay Co generated revenue of 270M CNY at a net margin of 42.5%. Revenue declined 26.5% year over year. It earns a return on equity of 7.9%. The balance sheet holds a net cash position of 18.1M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥6.43 (bear case) to ¥11.12 (bull case); at ¥23.87, 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 52% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at -63%, 605086 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
Residual Income ¥6.23 ¥6.79 ¥8.83 76
Growth DCF ¥6.40 ¥8.40 ¥11.26 72
Gordon GGM ¥1.65 ¥2.27 ¥2.89 70
All 24 models by family
DCF Models
FCF DCF ¥6.21 ¥8.32 ¥11.50 38
Owner Earnings ¥8.26 ¥11.11 ¥15.41 31
5Y Revenue Exit ¥3.60 ¥4.46 ¥5.55 39
5Y EBITDA Exit ¥5.96 ¥8.55 ¥11.59 41
5Y P/E Exit ¥7.24 ¥10.76 ¥14.47 38
10Y Revenue Exit ¥4.54 ¥5.45 ¥6.45 36
10Y EBITDA Exit ¥6.01 ¥8.11 ¥10.55 37
10Y P/E Exit ¥6.78 ¥9.56 ¥12.51 35
Earnings-Based
Graham-Dodd ¥4.60 ¥8.96 ¥11.21 54
EPV ¥5.11 ¥5.86 ¥6.50 59
Dividend Discount
Gordon GGM ¥1.65 ¥2.27 ¥2.89 70
DDM Multi-Stage ¥1.65 ¥2.27 ¥2.96 61
Multiples
P/E Multiple ¥8.63 ¥11.51 ¥14.38 63
P/S Multiple ¥1.81 ¥2.42 ¥3.02 58
P/B Multiple ¥8.63 ¥11.51 ¥14.38 55
EV/EBIT ¥7.00 ¥9.21 ¥11.41 53
EV/EBITDA ¥6.63 ¥8.71 ¥10.78 54
EV/Revenue ¥2.08 ¥2.81 ¥3.54 43
Asset-Based
NCAV (Graham) ¥3.68 ¥4.93 ¥7.37 50
Growth DCF
Growth DCF ¥6.40 ¥8.40 ¥11.26 72
Rev-Margin DCF ¥3.60 ¥4.58 ¥5.73 67
Economic Profit
Residual Income ¥6.23 ¥6.79 ¥8.83 76
ROIC Compounder ¥5.11 ¥5.86 ¥6.50 67
Growth Earnings
Growth-Adj P/E ¥6.28 ¥8.97 ¥11.66 68

Widest divergence: Growth Earnings (¥8.97) versus Dividend Discount (¥2.27). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 270M CNY
Revenue growth (YoY) -26.5%
Net margin 42.5%
Return on equity 7.9%
Free cash flow 106M CNY FY2025
P/E ratio 43.6
More key figures
Operating margin 32.4%
EPS (TTM) ¥0.6500
Dividend yield 1.0%
EPS growth (YoY) -21.4%
Net cash 18.1M CNY FY2024

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 69 · Market factors (momentum, volatility) 30

Profitability 46
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 13
Distance to the 52-week high (market factor)
Net Issuance 85
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

Longyan Kaolin Clay Co., Ltd. engages in production and supply of kaolin for ceramic raw materials in China. The company provides kaolin ore, mesh kaolin concentrate, longyan kaolin, modified kaolin, and comprehensive utilization products. Its products are used in ceramics, papermaking, rubber, ink, coatings, chemicals, and other fields.

Full company description

Longyan Kaolin Clay Co., Ltd. engages in production and supply of kaolin for ceramic raw materials in China. The company provides kaolin ore, mesh kaolin concentrate, longyan kaolin, modified kaolin, and comprehensive utilization products. Its products are used in ceramics, papermaking, rubber, ink, coatings, chemicals, and other fields. The company also exports its products to South Korea, Japan, Pakistan, South Africa, Southeast Asia, and internationally. The company was founded in 2003 and is based in Longyan, China. Longyan Kaolin Clay Co., Ltd. is a subsidiary of Longyan Investment & Development Group Co.,Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Longyan Kaolin Clay Co reported revenue of ¥289M in FY2025 versus ¥269M in FY2021, a compound +1.8%/yr. Reported net income was ¥121M in FY2025, compounding +9.5%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
289M CNY
Latest YoY
−10.1%
Avg. growth/yr (3Y)
+1.3%
Avg. growth/yr (5Y)
+5.2%
Avg. growth/yr (9Y)
+3.0%
Revenue +1.8%/yr
FY21 ¥269M
FY22 ¥278M
FY23 ¥315M
FY24 ¥321M
FY25 ¥289M
Net income +9.5%/yr
FY21 ¥84.5M
FY22 ¥103M
FY23 ¥116M
FY24 ¥128M
FY25 ¥121M

605086 screens 63% overvalued. Compare with BHP Group →

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). "Longyan Kaolin Clay Co Fair Value". https://www.fairvalue-calculator.com/stock/605086

Peer Group

Other Industrial Metals & Mining · 476 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 71 · Top 25%
Fair Value upside −63% · Bottom 25%
Return on equity (TTM) 8% · Above median
Return on assets 4% · Top 25%
Net margin (TTM) 42% · Top 25%
Operating margin (TTM) 32% · Top 25%
Revenue growth -27% · Below median
Dividend yield (TTM) 1.0% · Below median

Valuation Multiples vs Other Industrial Metals & Mining median · lower = cheaper

P/E (TTM) 43.6× · Pricier than 75% of peers
P/B 3.84× · Pricier than 75% of peers
P/S (TTM) 18.80× · Pricier than 75% of peers
P/FCF 7.1× · Cheaper than median
EV/EBITDA 35.3× · 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 32 · sector 0
HEALTH 0 · sector 96
DIVIDEND 19 · sector 21

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 Other Industrial Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
BHP Group BHPN 1,425 MXN 942.42 MXN -34%
Rio Tinto Group RIO A$164.89 A$81.76 -50%
Grupo México, S.A. GMEXICOB 199.23 MXN 187.72 MXN -6%
Vale S.A VALE $14.19 $9.14 -36%
Saudi Arabian Mining Company 1211 58.05 SAR 33.87 SAR -42%
CMOC Group 603993 ¥18.20 ¥16.15 -11%
Fortescue Ltd FMG A$18.47 A$18.62 +1%
China Tungsten And Hightech Materials Co 000657 ¥74.71 ¥9.55 -87%
Hindustan Zinc Limited HINDZINC ₹521.95 ₹576.80 +11%
China Northern Rare Earth (Group) High-Tech Co 600111 ¥39.56 ¥10.59 -73%

Compare Longyan Kaolin Clay Co 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 Longyan Kaolin Clay Co (605086) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥8.92 versus a price of ¥23.87, about −63% (overvalued).
What is the fair value of 605086?
Our model-based fair value for Longyan Kaolin Clay Co is ¥8.92 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥23.87.
What is the quality score of 605086?
Longyan Kaolin Clay Co has a Quality Score of 71/100. 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 Longyan Kaolin Clay Co (605086)?
Longyan Kaolin Clay Co reported trailing-twelve-month revenue of about 270M CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 605086?
The net profit margin of Longyan Kaolin Clay Co is about 42.5%, meaning it keeps roughly 42.5% of revenue as net income. Based on the latest reported figures.
Does Longyan Kaolin Clay Co pay a dividend?
Longyan Kaolin Clay Co currently shows a dividend yield of about 0.95% 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 Longyan Kaolin Clay 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.