EN DE

Piotech Inc (688072) Fair Value & Analysis

Technology · CN · Market cap 242B CNY

PI Piotech Inc 688072 · SHG
Price¥682.03
Fair Value¥431.44
Upside-36.7%
Quality69/100
Watch Piotech Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 23.8% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Wide moat 68/100
Evidence: High Range ¥323.58 – ¥915.26 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 12, 2026, revised from ¥65.56 to ¥431.44 (+558.1%) since Jun 24, 2026. Share price −18.0% over the past month.

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

What matters now

  • The model range is unusually wide (¥323.58 to ¥915.26). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥832.00 ¥60.34 Fair Value ¥431.44 Apr 2022 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

52‑month range ¥60.34 – ¥832.00 · fair‑value band ¥323.58 – ¥915.26 · the ¥682.03 price screens above the ¥431.44 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

Piotech Inc (688072) currently trades at ¥682.03, while our model-based Fair Value estimate is ¥431.44, implying the stock looks roughly 36.7% overvalued today. We read business quality at 69/100 (solid quality), in the Technology 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, Piotech Inc generated revenue of 6.9B CNY at a net margin of 23.8%. Revenue grew 57.0% year over year. It earns a return on equity of 25.1%. The stock trades on a trailing P/E of 100.1. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥323.58 (bear case) to ¥915.26 (bull case); at ¥682.03, the current price sits within 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 12% below its 52-week high and 393% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -80% fair-value upside, at -37%, 688072 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 ¥1,302 ¥2,601 ¥4,782 80
Residual Income ¥152.45 ¥205.10 ¥665.63 76
Rev-Margin DCF ¥669.83 ¥988.06 ¥1,664 74
All 26 models by family
DCF Models
FCF DCF ¥1,375 ¥2,153 ¥4,699 38
Owner Earnings ¥291.71 ¥544.44 ¥1,099 31
5Y Revenue Exit ¥623.41 ¥874.65 ¥1,390 39
5Y EBITDA Exit ¥647.02 ¥922.36 ¥1,457 41
5Y P/E Exit ¥685.93 ¥1,201 ¥1,868 38
10Y Revenue Exit ¥832.23 ¥1,405 ¥1,675 36
10Y EBITDA Exit ¥860.58 ¥1,457 ¥2,389 37
10Y P/E Exit ¥889.68 ¥1,543 ¥2,535 35
Earnings-Based
Graham-Dodd ¥146.70 ¥1,023 ¥1,436 54
Lynch FV ¥528.54 ¥755.02 ¥981.57 50
PEG = 1.0 ¥528.54 ¥755.02 ¥981.57 46
EPV ¥300.24 ¥334.88 ¥365.74 59
Dividend Discount
Gordon GGM ¥35.32 ¥77.07 ¥129.72 70
DDM Multi-Stage ¥35.32 ¥63.13 ¥80.32 61
Multiples
P/E Multiple ¥323.58 ¥431.44 ¥539.30 63
P/S Multiple ¥275.06 ¥366.75 ¥458.44 58
P/B Multiple ¥275.06 ¥366.75 ¥458.44 55
EV/EBIT ¥439.56 ¥551.55 ¥663.60 53
EV/EBITDA ¥376.77 ¥467.84 ¥558.86 54
EV/Revenue ¥330.08 ¥427.11 ¥524.21 43
Asset-Based
NCAV (Graham) ¥76.94 ¥103.12 ¥153.87 50
Growth DCF
Growth DCF ¥1,302 ¥2,601 ¥4,782 80
Rev-Margin DCF ¥669.83 ¥988.06 ¥1,664 74
Economic Profit
Residual Income ¥152.45 ¥205.10 ¥665.63 76
ROIC Compounder ¥362.56 ¥509.80 ¥714.01 72
Growth Earnings
Growth-Adj P/E ¥681.06 ¥972.91 ¥1,265 68

Widest divergence: DCF Models (¥1,201) versus Dividend Discount (¥63.13). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 6.9B CNY
Revenue growth (YoY) +57.0%
Net margin 23.8%
Return on equity 25.1%
Free cash flow 3.1B CNY FY2025
P/E ratio 100.1
More key figures
Operating margin 14.6%
EPS (TTM) ¥5.82
Dividend yield 0.1%
EPS growth (YoY) -11.8%

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 65 · Market factors (momentum, volatility) 82

Profitability 39
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 21
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 74
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

Piotech Inc. engages in the research and development, production, sales, and technical services of semiconductor equipment in China.

Full company description

Piotech Inc. engages in the research and development, production, sales, and technical services of semiconductor equipment in China. The company offers thin film equipment, such as plasma-enhanced chemical vapor deposition equipment, atomic layer deposition equipment, sub-atmospheric pressure chemical vapor deposition equipment, and high-density plasma-enhanced chemical vapor deposition equipment are used in integrated circuit logic chips, memory chips, and other manufacturing lines. It also provides hybrid bonding equipment used in the field of wafer-level three-dimensional integration. The company was founded in 2010 and is headquartered in Shenyang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Piotech Inc reported revenue of ¥6.5B in FY2025 versus ¥758M in FY2021, a compound +71.3%/yr. Reported net income was ¥927M in FY2025, compounding +91.8%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
6.5B CNY
Latest YoY
+58.9%
Avg. growth/yr (3Y)
+56.4%
Avg. growth/yr (5Y)
+71.8%
Avg. growth/yr (6Y)
+72.1%
Revenue +71.3%/yr
FY21 ¥758M
FY22 ¥1.7B
FY23 ¥2.7B
FY24 ¥4.1B
FY25 ¥6.5B
Net income +91.8%/yr
FY21 ¥68.5M
FY22 ¥368M
FY23 ¥663M
FY24 ¥688M
FY25 ¥927M

688072 screens 37% overvalued. Compare with ASML Holding →

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). "Piotech Inc Fair Value". https://www.fairvalue-calculator.com/stock/688072

Peer Group

Semiconductor Equipment & Materials · 208 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 69 · Top 25%
Fair Value upside −37% · Above median
Return on equity (TTM) 25% · Top 25%
Return on assets 4% · Below median
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 15% · Above median
Revenue growth 57% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Semiconductor Equipment & Materials median · lower = cheaper

P/E (TTM) 143.0× · Pricier than 75% of peers
P/B 36.59× · Pricier than 75% of peers
P/S (TTM) 34.93× · Pricier than 75% of peers
P/FCF 11.7× · 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 100 · sector 58
PAST 100 · sector 30
HEALTH 94 · sector 96
DIVIDEND 1 · sector 17

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

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 Semiconductor Equipment & Materials stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
ASML Holding ASML C$50.50 C$15.57 -69%
Applied Materials, Inc AMAT $579.43 $143.08 -75%
Lam Research Corporation LRCX $346.10 $67.57 -80%
KLA Corporation KLAC $212.75 $53.01 -75%
NAURA Technology Group 002371 ¥774.20 ¥151.43 -80%
Advanced Micro-Fabrication Equipment Inc 688012 ¥350.69 ¥41.79 -88%
Hon. Precision, Inc 7769 6,005 TWD 1,804 TWD -70%
Hangzhou Changchuan Technology Co 300604 ¥325.24 ¥33.33 -90%
MPI Corporation 6223 5,600 TWD 609.44 TWD -89%
HANMI Semiconductor Co 042700 222,000 KRW 38,794 KRW -83%

Compare Piotech Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Piotech Inc (688072) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥431.44 versus a price of ¥682.03, about −37% (overvalued).
What is the fair value of 688072?
Our model-based fair value for Piotech Inc is ¥431.44 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥682.03.
What is the quality score of 688072?
Piotech Inc has a Quality Score of 69/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Piotech Inc (688072)?
Piotech Inc reported trailing-twelve-month revenue of about 6.9B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 688072?
The net profit margin of Piotech Inc is about 23.8%, meaning it keeps roughly 23.8% of revenue as net income. Based on the latest reported figures.
Does Piotech Inc pay a dividend?
Piotech Inc currently shows a dividend yield of about 0.05% 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 Piotech Inc 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.