EN DE

Shaanxi Huaqin Technology Industry Co (688281) Fair Value & Analysis

Industrials · CN · Market cap 20.0B CNY

SH Shaanxi Huaqin Technology Industry Co 688281 · SHG
Price¥47.87
Fair Value¥11.62
Upside-75.7%
Quality53/100
Watch Shaanxi Huaqin Technology Industry Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 24.9% net margin
Low debt · generates free cash flow
0.51% dividend yield
Mixed vs. peers (6/14)
Moderate moat 58/100
Evidence: High Range ¥8.75 – ¥14.54 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 29 days ago

Share price +0.4% over the past month.

A solid business, but screening 76% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥14.54). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

¥79.93 ¥33.13 Fair Value ¥11.62 Mar 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

53‑month range ¥33.13 – ¥79.93 · fair‑value band ¥8.75 – ¥14.54 · the ¥47.87 price screens above the ¥11.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Shaanxi Huaqin Technology Industry Co (688281) currently trades at ¥47.87, while our model-based Fair Value estimate is ¥11.62, implying the stock looks roughly 75.7% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Industrials 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, Shaanxi Huaqin Technology Industry Co generated revenue of 1.3B CNY at a net margin of 24.9%. Revenue grew 23.9% year over year. It earns a return on equity of 5.2%. Net debt stands at 23.8M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥8.75 (bear case) to ¥14.54 (bull case); at ¥47.87, 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 41% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -59% fair-value upside, at -76%, 688281 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 ¥9.63 ¥16.90 ¥31.60 80
Residual Income ¥9.94 ¥10.41 ¥10.87 76
Rev-Margin DCF ¥7.24 ¥12.19 ¥21.94 74
All 26 models by family
DCF Models
FCF DCF ¥10.16 ¥15.32 ¥31.74 38
Owner Earnings ¥2.75 ¥4.76 ¥8.98 31
5Y Revenue Exit ¥6.96 ¥10.79 ¥18.79 39
5Y EBITDA Exit ¥11.40 ¥19.77 ¥36.20 41
5Y P/E Exit ¥13.21 ¥29.15 ¥51.06 38
10Y Revenue Exit ¥7.81 ¥14.83 ¥19.00 36
10Y EBITDA Exit ¥11.23 ¥24.38 ¥47.57 37
10Y P/E Exit ¥12.56 ¥28.29 ¥54.59 35
Earnings-Based
Graham-Dodd ¥5.47 ¥38.18 ¥53.58 54
Lynch FV ¥16.42 ¥23.46 ¥30.50 50
PEG = 1.0 ¥16.42 ¥23.46 ¥30.50 46
EPV ¥7.25 ¥8.27 ¥9.15 59
Dividend Discount
Gordon GGM ¥4.17 ¥8.67 ¥13.76 70
DDM Multi-Stage ¥4.17 ¥7.31 ¥9.10 61
Multiples
P/E Multiple ¥12.68 ¥16.91 ¥21.13 63
P/S Multiple ¥4.89 ¥6.52 ¥8.15 58
P/B Multiple ¥10.27 ¥13.69 ¥17.11 55
EV/EBIT ¥11.47 ¥14.91 ¥18.34 53
EV/EBITDA ¥11.45 ¥14.88 ¥18.30 54
EV/Revenue ¥5.28 ¥7.04 ¥8.80 43
Asset-Based
NCAV (Graham) ¥6.18 ¥8.28 ¥12.36 50
Growth DCF
Growth DCF ¥9.63 ¥16.90 ¥31.60 80
Rev-Margin DCF ¥7.24 ¥12.19 ¥21.94 74
Economic Profit
Residual Income ¥9.94 ¥10.41 ¥10.87 76
ROIC Compounder ¥7.25 ¥8.27 ¥9.15 72
Growth Earnings
Growth-Adj P/E ¥20.30 ¥29.00 ¥37.70 68

Widest divergence: Growth Earnings (¥29.00) versus Dividend Discount (¥7.31). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.3B CNY
Revenue growth (YoY) +23.9%
Net margin 24.9%
Return on equity 5.2%
Free cash flow 204M CNY FY2025
P/E ratio 61.7
More key figures
Operating margin 21.8%
EPS (TTM) ¥0.8500
Dividend yield 0.5%
EPS growth (YoY) +26.1%
Net debt 23.8M CNY FY2020

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 55 · Market factors (momentum, volatility) 43

Profitability 38
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 66
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 55
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 37
Distance to the 52-week high (market factor)
Net Issuance 50
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

Shaanxi Huaqin Technology Industry Co.,Ltd. engages in the research and development, production, and sale of special functional materials. The company was founded in 1992 and is based in Xi'an, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shaanxi Huaqin Technology Industry Co reported revenue of ¥1.2B in FY2025 versus ¥512M in FY2021, a compound +24.9%/yr. Reported net income was ¥307M in FY2025, compounding +7.1%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.2B CNY
Latest YoY
+9.2%
Avg. growth/yr (3Y)
+22.8%
Avg. growth/yr (5Y)
+24.6%
Avg. growth/yr (6Y)
+48.3%
Revenue +24.9%/yr
FY21 ¥512M
FY22 ¥672M
FY23 ¥917M
FY24 ¥1.1B
FY25 ¥1.2B
Net income +7.1%/yr
FY21 ¥233M
FY22 ¥333M
FY23 ¥335M
FY24 ¥414M
FY25 ¥307M

688281 screens 76% overvalued. Compare with General Electric Company →

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). "Shaanxi Huaqin Technology Industry Co Fair Value". https://www.fairvalue-calculator.com/stock/688281

Peer Group

Aerospace & Defense · 226 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 53 · Above median
Fair Value upside −76% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 3% · Below median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 61.7× · Pricier than median
P/B 4.25× · Pricier than median
P/S (TTM) 15.39× · Pricier than 75% of peers
P/FCF 14.6× · Cheaper than median
EV/EBITDA 55.1× · 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 100 · sector 46
PAST 21 · sector 38
HEALTH 95 · sector 94
DIVIDEND 10 · sector 15

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.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Shaanxi Huaqin Technology Industry Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Shaanxi Huaqin Technology Industry Co (688281) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥11.62 versus a price of ¥47.87, about −76% (overvalued).
What is the fair value of 688281?
Our model-based fair value for Shaanxi Huaqin Technology Industry Co is ¥11.62 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥47.87.
What is the quality score of 688281?
Shaanxi Huaqin Technology Industry Co has a Quality Score of 53/100. 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 Shaanxi Huaqin Technology Industry Co (688281)?
Shaanxi Huaqin Technology Industry Co reported trailing-twelve-month revenue of about 1.3B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 688281?
The net profit margin of Shaanxi Huaqin Technology Industry Co is about 24.9%, meaning it keeps roughly 24.9% of revenue as net income. Based on the latest reported figures.
Does Shaanxi Huaqin Technology Industry Co pay a dividend?
Shaanxi Huaqin Technology Industry Co currently shows a dividend yield of about 0.51% 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 Shaanxi Huaqin Technology Industry 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.