EN DE

China International Marine Containers Group Ltd (000039) Fair Value & Analysis

Industrials · CN · Market cap 48.5B CNY (≈ $7.2B) · ISIN CNE000000644

What is China International Marine Containers Group Ltd really worth?

CI China International Marine Containers Group Ltd 000039 · SHE
Price¥9.39
Fair Value¥5.76
Upside−38.6%
Quality38/100

Below-average quality, and trading another 63% above our fair value of ¥5.76.

Watch China International Marine Containers Group Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +10.7 %/yr)
!Loss over the last twelve months · -0.1% net margin · fiscal year 2025 0.1%
!Trails peers (4/13)
!Narrow moat 21/100
!Evidence only low, so the estimate is less certain
!Weak on past: 6 out of 100

For context

·1.91% dividend yield
Evidence: Low Range ¥2.57 – ¥7.96

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 22 days ago

Share price +10.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (¥7.96). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (¥2.57 to ¥7.96). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

¥13.40 ¥6.05 Fair Value ¥5.76 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ¥6.05 – ¥13.40 · fair‑value band ¥2.57 – ¥7.96 · the ¥9.39 price screens above the ¥5.76 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

China International Marine Containers Group Ltd (000039) currently trades at ¥9.39, while our model-based Fair Value estimate is ¥5.76, implying the stock looks roughly 62.9% overvalued today. The Quality Score stands at 38/100 (below-average quality), in the Industrials sector. Bull case: the Growth DCF group reads highest at a median of ¥49.80 per share, and 14 of the 25 models we run sit above the ¥9.39 price. Bear case: the Earnings-Based group reads lowest at ¥1.32, and 11 of the 25 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, China International Marine Containers Group Ltd generated revenue of 153B CNY at a net margin of −0.1%. Revenue declined 9.3% year over year. It earns a return on equity of 1.5%. Net debt stands at 21.8B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥2.57 (bear case) to ¥7.96 (bull case); at ¥9.39, 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 35% 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 −50% fair-value upside, at −39%, 000039 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF ¥84.00 ¥159.37 ¥296.68 76
Residual Income ¥13.61 ¥12.68 ¥8.79 76
5Y EBITDA Exit ¥47.04 ¥75.14 ¥109.77 75
All 25 models by family
DCF Models
FCF DCF ¥84.00 ¥159.37 ¥296.68 76
5Y Revenue Exit ¥34.82 ¥49.06 ¥66.45 73
5Y EBITDA Exit ¥47.04 ¥75.14 ¥109.77 75
5Y P/E Exit ¥28.04 ¥34.60 ¥40.66 72
10Y Revenue Exit ¥49.92 ¥69.59 ¥96.77 67
10Y EBITDA Exit ¥58.54 ¥89.07 ¥134.27 68
10Y P/E Exit ¥45.76 ¥58.78 ¥74.45 65
Earnings-Based
Graham-Dodd ¥0.6500 ¥3.39 ¥4.68 64
Lynch FV ¥0.9300 ¥1.32 ¥1.72 61
PEG = 1.0 ¥0.9300 ¥1.32 ¥1.72 57
EPV ¥7.25 ¥8.23 ¥9.09 74
Dividend Discount
Gordon GGM ¥3.75 ¥7.80 ¥12.37 66
DDM Multi-Stage ¥3.75 ¥6.57 ¥8.18 66
Multiples
P/E Multiple ¥1.51 ¥2.01 ¥2.52 63
P/S Multiple ¥1.22 ¥1.63 ¥2.04 58
P/B Multiple ¥1.22 ¥1.63 ¥2.04 55
EV/EBIT ¥17.11 ¥22.35 ¥27.60 66
EV/EBITDA ¥32.37 ¥42.71 ¥53.04 67
EV/Revenue ¥12.60 ¥17.42 ¥22.23 54
Asset-Based
NCAV (Graham) ¥10.06 ¥13.48 ¥20.12 54
Growth DCF
Growth DCF ¥82.65 ¥149.70 ¥267.23 75
Rev-Margin DCF ¥34.82 ¥49.80 ¥69.93 73
Economic Profit
Residual Income ¥13.61 ¥12.68 ¥8.79 76
ROIC Compounder ¥7.25 ¥8.23 ¥9.09 72
Growth Earnings
Growth-Adj P/E ¥1.39 ¥1.98 ¥2.58 67

Widest divergence: DCF Models (¥69.59) versus Earnings-Based (¥1.32). Highest evidence: FCF DCF (76).

Notify me when 000039 reaches fair value

Put 000039 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.32 TTM
EPS (TTM) ¥−0.0400
Dividend yield 1.9%
Net margin 0.1% FY2025
Return on equity 1.5% TTM
Return on assets (EBIT) 4.2% avg 5y
More key figures
Profitability
Operating margin 3.0% TTM
Growth
Revenue (TTM) 153B CNY TTM
Revenue growth (YoY) −9.3% 3y avg +3.4%
EPS growth (YoY) −63.6%
Balance sheet & cash flow
Free cash flow 14.1B CNY FY2025
Net debt 21.8B CNY FY2025 · ≈ 1.5 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 41 · Market factors (momentum, volatility) 39

Profitability 27
Margins and returns on capital today
Quality Growth 27
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 38
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 0
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

China International Marine Containers (Group) Co., Ltd., together with its subsidiaries, manufactures and sells logistics and energy equipment in China, America, Europe, Asia, and internationally.

Full company description

China International Marine Containers (Group) Co., Ltd., together with its subsidiaries, manufactures and sells logistics and energy equipment in China, America, Europe, Asia, and internationally. The company operates through Containers Manufacturing; Road Transportation Vehicles; Energy, Chemical and Liquid Food Equipment; Offshore Engineering; Airport Facilities and Logistics Equipment, Fire Safety and Rescue Equipment; Logistics Services; Finance and Asset Management; Recycled Load; and Others segments. It offers energy, chemical, and liquid food equipment. The company also designs and constructs semi-submersible drilling and jack-up drilling platforms, as well as provides maintenance and reconstruction services for its platforms. In addition, it provides dry, reefer, and special-purpose containers; semi-trailers, EV-DTB truck body products, and EV tractors and trailers; seaport passenger boarding bridges, airport baggage handling system, special vehicles for airport ground, air cargo handling system, fire trucks and rescue equipment, automated warehouse logistics systems, automatic parking system, and other airport facilities and automatic storage products; reusable transport packaging design and leasing services; and multimodal transport logistics solutions. Further, the company offers finance lease, operating lease, and other finance solutions for customers in the fields of offshore engineering, road transportation vehicle, energy, chemical, and food equipment. Additionally, it engages in industry-city development and provides fire security solutions. The company was formerly known as China International Marine Containers Co., Ltd. and changed its name to China International Marine Containers (Group) Co., Ltd. in 1995. China International Marine Containers (Group) Co., Ltd. was incorporated in 1980 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

China International Marine Containers Group Ltd reported revenue of 157B CNY in FY2025 versus 164B CNY in FY2021, a compound −1.1%/yr. Reported net income was 221M CNY in FY2025, compounding −57.3%/yr from FY2021.

Growth Quality 76/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
157B CNY
Latest YoY
−11.8%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.4%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.7%
Avg. revenue growth/yr (34Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+21.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−52.3% (−54.2 + 1.9)
Revenue −1.1%/yr
FY21 164B CNY
FY22 142B CNY
FY23 128B CNY
FY24 178B CNY
FY25 157B CNY
Net income −57.3%/yr
FY21 6.7B CNY
FY22 3.2B CNY
FY23 421M CNY
FY24 3.0B CNY
FY25 221M CNY
Character of growth · EPS growth decomposed (2014-2025) −6.5 % p.a.
Revenue per share +7.7 %

of which total revenue +11.1 % · buybacks/dilution −3.0 %

EBIT margin −5.0 %
Tax rate −4.9 %
Residual (interest, one-offs) −3.9 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

000039 screens 63% overvalued. Compare with Carpenter Technology Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "China International Marine Containers Group Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000039

Peer Group

Metal Fabrication · 251 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 38 · Bottom 25%
Fair Value upside −39% · Below median
Return on equity (TTM) 2% · Below median
Return on assets 2% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth −9% · Bottom 25%
Dividend yield (TTM) 1.9% · Above median
Debt / equity 0.46× · Higher than 75% of peers

Valuation Multiples vs Metal Fabrication median · lower = cheaper

P/B 0.16× · Cheaper than 75% of peers
P/S (TTM) 0.05× · Cheaper than 75% of peers
P/FCF 0.5× · Cheaper than 75% of peers
PEG 4.98× · Pricier than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 0
FUTURE0 · sector 35
PAST6 · sector 21
HEALTH77 · sector 95
DIVIDEND38 · sector 26

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

Similar stocks

10 more Metal Fabrication stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Carpenter Technology Corporation CRS $490.58 $101.35 −79%
ATI Inc ATI $210.76 $35.74 −83%
Mueller Industries, Inc MLI $62.80 $59.33 −6%
Aurubis AG NDA €178.90 €223.43 +25%
Commercial Metals Company CMC $68.16 $13.01 −81%
JL Mag Rare-Earth Co 300748 ¥27.08 ¥8.34 −69%
Viohalco S.A VIO €16.46 €14.98 −9%
ESAB Corporation ESAB $86.05 $52.40 −39%
Ningbo Zhenyu Technology Co 300953 ¥104.36 ¥44.23 −58%
Western Superconducting Technologies Co 688122 ¥48.83 ¥24.43 −50%

Compare China International Marine Containers Group Ltd 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is China International Marine Containers Group Ltd (000039) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥5.76 versus a price of ¥9.39, about −39% upside (overvalued).
What is the fair value of 000039?
Our model-based fair value for China International Marine Containers Group Ltd is ¥5.76 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥9.39.
What is the quality score of 000039?
China International Marine Containers Group Ltd has a Quality Score of 38/100. 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 China International Marine Containers Group Ltd (000039)?
China International Marine Containers Group Ltd reported trailing-twelve-month revenue of about 153B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 000039?
The net profit margin of China International Marine Containers Group Ltd is about −0.1%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does China International Marine Containers Group Ltd pay a dividend?
China International Marine Containers Group Ltd currently shows a dividend yield of about 1.91% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch China International Marine Containers Group Ltd in the live analysis

One click puts China International Marine Containers Group Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.