EN DE

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

Industrials · CN · Market cap 48.5B CNY

CI China International Marine Containers (Group) Co 000039 · SHE
Price¥8.80
Fair Value¥6.78
Upside-23.0%
Quality38/100
Watch China International Marine Containers (Group) Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -0.1% net margin
Low debt · generates free cash flow
2.01% dividend yield
Trails peers (4/13)
Narrow moat 21/100
Evidence: Medium Range ¥3.02 – ¥9.36 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated yesterday

Share price +16.7% over the past month.

Below-average quality, and screening another 23% overvalued on our models.

What matters now

  • 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 (¥3.02 to ¥9.36). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥13.40 ¥6.05 Fair Value ¥6.78 Mar 2021 Aug 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 ¥3.02 – ¥9.36 · the ¥8.80 price screens above the ¥6.78 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) Co (000039) currently trades at ¥8.80, while our model-based Fair Value estimate is ¥6.78, implying the stock looks roughly 23.0% overvalued today. The Quality Score stands at 38/100 (below-average 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: medium).

Over the trailing twelve months, China International Marine Containers (Group) Co 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 ¥3.02 (bear case) to ¥9.36 (bull case); at ¥8.80, 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 39% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -58% fair-value upside, at -23%, 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 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 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
Growth DCF ¥82.65 ¥149.70 ¥267.23 80
Residual Income ¥13.61 ¥12.68 ¥8.79 76
Rev-Margin DCF ¥34.82 ¥49.80 ¥69.93 74
All 25 models by family
DCF Models
FCF DCF ¥84.00 ¥159.37 ¥296.68 38
5Y Revenue Exit ¥34.82 ¥49.06 ¥66.45 39
5Y EBITDA Exit ¥47.04 ¥75.14 ¥109.77 41
5Y P/E Exit ¥28.04 ¥34.60 ¥40.66 38
10Y Revenue Exit ¥49.92 ¥69.59 ¥96.77 36
10Y EBITDA Exit ¥58.54 ¥89.07 ¥134.27 37
10Y P/E Exit ¥45.76 ¥58.78 ¥74.45 35
Earnings-Based
Graham-Dodd ¥0.6500 ¥3.39 ¥4.68 54
Lynch FV ¥0.9300 ¥1.32 ¥1.72 50
PEG = 1.0 ¥0.9300 ¥1.32 ¥1.72 46
EPV ¥7.25 ¥8.23 ¥9.09 59
Dividend Discount
Gordon GGM ¥3.75 ¥7.80 ¥12.37 70
DDM Multi-Stage ¥3.75 ¥6.57 ¥8.18 61
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 53
EV/EBITDA ¥32.37 ¥42.71 ¥53.04 54
EV/Revenue ¥12.60 ¥17.42 ¥22.23 43
Asset-Based
NCAV (Graham) ¥10.06 ¥13.48 ¥20.12 50
Growth DCF
Growth DCF ¥82.65 ¥149.70 ¥267.23 80
Rev-Margin DCF ¥34.82 ¥49.80 ¥69.93 74
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 68

Widest divergence: DCF Models (¥69.59) versus Earnings-Based (¥1.32). Highest evidence: Growth DCF (80).

Notify me when 000039 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 153B CNY
Revenue growth (YoY) -9.3%
Net margin -0.1%
Return on equity 1.5%
Free cash flow 14.1B CNY FY2025
Operating margin 3.0%
More key figures
EPS (TTM) ¥-0.0400
Dividend yield 2.0%
EPS growth (YoY) -63.6%
Net debt 21.8B CNY FY2025

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) 32

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 49
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 34
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.

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) Co reported revenue of ¥157B in FY2025 versus ¥164B in FY2021, a compound −1.1%/yr. Reported net income was ¥221M 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. 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. 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. 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%
Revenue −1.1%/yr
FY21 ¥164B
FY22 ¥142B
FY23 ¥128B
FY24 ¥178B
FY25 ¥157B
Net income −57.3%/yr
FY21 ¥6.7B
FY22 ¥3.2B
FY23 ¥421M
FY24 ¥3.0B
FY25 ¥221M
Character of growth · EPS growth decomposed (2014-2025) −6.5 % p.a.
Revenue per share +7.7 pp

of which total revenue +11.1 pp · buybacks/dilution −3.3 pp

EBIT margin −5.0 pp
Tax rate −4.9 pp
Residual (interest, one-offs) −4.3 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

000039 screens 23% overvalued. Compare with Carpenter Technology Corporation →

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). "China International Marine Containers (Group) Co Fair Value". https://www.fairvalue-calculator.com/stock/000039

Peer Group

Metal Fabrication · 252 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 −35% · 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) 2.0% · 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

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 34
PAST 6 · sector 19
HEALTH 77 · sector 95
DIVIDEND 40 · sector 25

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

Compare China International Marine Containers (Group) 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is China International Marine Containers (Group) Co (000039) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥6.78 versus a price of ¥8.80, about −23% (overvalued).
What is the fair value of 000039?
Our model-based fair value for China International Marine Containers (Group) Co is ¥6.78 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥8.80.
What is the quality score of 000039?
China International Marine Containers (Group) Co 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) Co (000039)?
China International Marine Containers (Group) Co 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) Co 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) Co pay a dividend?
China International Marine Containers (Group) Co currently shows a dividend yield of about 2.00% relative to its recent price (as of Aug 13, 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 China International Marine Containers (Group) 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.