Hengbao Co Ltd (002104) Fair Value & Analysis
Industrials · CN · Market cap 8.2B CNY (≈ $1.2B) · ISIN CNE000001Q69
What is Hengbao Co Ltd really worth?
A solid business, but trading 572% above our fair value of ¥2.09.
Strengths
Risks
For context
Fair value as of: Aug 28, 2026
From 23 valuation models · updated 8 days ago
Share price +32.5% 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 (¥2.40). The favourable scenario is already priced in.
- The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
- Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 28, 2026.
How to read this chart
60‑month range ¥4.77 – ¥30.50 · fair‑value band ¥1.74 – ¥2.40 · the ¥14.05 price screens above the ¥2.09 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 28, 2026.
Analysis
Hengbao Co Ltd (002104) currently trades at ¥14.05, while our model-based Fair Value estimate is ¥2.09, implying the stock looks roughly 572.0% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of ¥2.70 per share, and 0 of the 23 models we run sit above the ¥14.05 price. Bear case: the Earnings-Based group reads lowest at ¥1.01, and 23 of the 23 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Hengbao Co Ltd generated revenue of 745M CNY at a net margin of 1.9%. Revenue declined 49.0% year over year. It earns a return on equity of 0.7%. The balance sheet holds a net cash position of 617M CNY. Fundamentals as of Aug 28, 2026
Our scenario range runs from ¥1.74 (bear case) to ¥2.40 (bull case); at ¥14.05, 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 56% below its 52-week high and 28% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −33% fair-value upside, at −85%, 002104 screens richer 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.
All 23 models by family
Widest divergence: DCF Models (¥2.70) versus Earnings-Based (¥1.01). Highest evidence: FCF DCF (81).
Notify me when 002104 reaches fair value
Put 002104 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
More key figures
Figures from reported company fundamentals · as of Aug 28, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 63 · Market factors (momentum, volatility) 28
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
Hengbao Co.,Ltd. engages in the financial technology, Internet of Things, digital security and digital services in China and internationally. The company offers card payment and security services; blockchain finance, digital asset wallet, and supply chain financial platform; mobile communications and the internet of things, including sim, esim, and M2M card.
Full company description
Hengbao Co.,Ltd. engages in the financial technology, Internet of Things, digital security and digital services in China and internationally. The company offers card payment and security services; blockchain finance, digital asset wallet, and supply chain financial platform; mobile communications and the internet of things, including sim, esim, and M2M card. It also provides smart password key, electronic token, Bluetooth USBKEY, mobile smart terminal mobile phone shield, and other products; and tax security products, such as tax control disk, transmission disks, tax control Ukey, and PSAM cards. In addition, the company offers bluetooth secure reading and writing terminal, mPOS, mobile POS, and face recognition payment terminal; and one card cloud and mobile payment platform services. Further, it serves its products to financial industry, communications industry, mobile payment cloud platform, automotive, and composite material solutions. Hengbao Co.,Ltd. was founded in 1996 and is headquartered in Danyang, China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Hengbao Co Ltd reported revenue of 866M CNY in FY2025 versus 960M CNY in FY2021, a compound −2.5%/yr. Reported net income was 58.7M CNY in FY2025, compounding +2.6%/yr from FY2021.
of which total revenue −4.0 % · buybacks/dilution +0.2 %
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).
002104 screens 572% overvalued. Compare with GRG Banking Equipment Co →
Peer Group
Business Equipment & Supplies · 74 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.
Valuation Multiples vs Business Equipment & Supplies median · lower = cheaper
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.
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.
Similar stocks
10 more Business Equipment & Supplies stocks, each showing price versus our Fair Value estimate (as of Aug 28, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| GRG Banking Equipment Co 002152 | ¥9.85 | ¥9.65 | −2% |
| Shanghai M&G Stationery Inc 603899 | ¥22.25 | ¥30.05 | +35% |
| XGD Inc 300130 | ¥17.93 | ¥19.69 | +10% |
| DOMS Industries Limited DOMS | ₹2,215 | ₹782.96 | −65% |
| Shaanxi Fenghuo Electronics Co 000561 | ¥7.72 | ¥1.75 | −77% |
| Shenzhen Comix Group 002301 | ¥7.99 | ¥3.01 | −62% |
| Shandong New Beiyang Information Technology Co 002376 | ¥6.75 | ¥2.10 | −69% |
| Cashway Fintech Co 603106 | ¥7.21 | ¥1.68 | −77% |
| Qingdao Hiron Commercial Cold Chain Co 603187 | ¥11.00 | ¥21.12 | +92% |
| F.I.L.A. - Fabbrica Italiana Lapis ed Affini S.p.A FILA | €10.70 | €7.14 | −33% |
Compare Hengbao Co Ltd with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Industrials stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Hengbao Co Ltd (002104) overvalued or undervalued?
What is the fair value of 002104?
What is the quality score of 002104?
What is the revenue of Hengbao Co Ltd (002104)?
What is the net profit margin of 002104?
Does Hengbao Co Ltd pay a dividend?
Watch Hengbao Co Ltd in the live analysis
One click puts Hengbao Co 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.