EN DE

Zhejiang Dahua Technology Co Ltd (002236) Fair Value & Analysis

Industrials · CN · Market cap 54.2B CNY (≈ $8.1B) · ISIN CNE100000BJ4

What is Zhejiang Dahua Technology Co Ltd really worth?

ZD Zhejiang Dahua Technology Co Ltd 002236 · SHE
Price¥16.31
Fair Value¥31.47
Upside+93.0%
Quality66/100

A solid business, trading 48% below our fair value of ¥31.47.

Watch Zhejiang Dahua Technology Co 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

Healthy Growth (revenue 5y +4.3 %/yr)
Solidly profitable · 11.7% net margin
Low debt · generates free cash flow
Ranks above peers (12/15)

Risks

!Moderate moat 49/100

For context

·3.40% dividend yield
Evidence: High Range ¥19.66 – ¥38.56

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from ¥23.58 to ¥31.47 (+33.5%) since Jul 16, 2026. Share price −4.8% 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 is below even our cautious bear case (¥19.66). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥19.66 to ¥38.56) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

¥23.94 ¥10.02 Fair Value ¥31.47 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 ¥10.02 – ¥23.94 · fair‑value band ¥19.66 – ¥38.56 · the ¥16.31 price screens below the ¥31.47 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

Zhejiang Dahua Technology Co Ltd (002236) currently trades at ¥16.31, while our model-based Fair Value estimate is ¥31.47, implying the stock looks roughly 48.2% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of ¥36.73 per share, and 21 of the 26 models we run sit above the ¥16.31 price. Bear case: the Asset-Based group reads lowest at ¥7.74, and 5 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Zhejiang Dahua Technology Co Ltd generated revenue of 33.4B CNY at a net margin of 11.7%. Revenue grew 10.3% year over year. It earns a return on equity of 10.1%. The balance sheet holds a net cash position of 10.1B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥19.66 (bear case) to ¥38.56 (bull case); at ¥16.31, the current price sits below 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 23% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −7% fair-value upside, at 93%, 002236 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly ¥0.4315 per share, which is 1.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

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 ¥16.79 ¥28.71 ¥59.12 76
Growth DCF ¥16.37 ¥30.94 ¥54.19 75
Residual Income ¥10.25 ¥11.41 ¥17.70 75
All 26 models by family
DCF Models
FCF DCF ¥16.79 ¥28.71 ¥59.12 76
Owner Earnings ¥20.13 ¥38.92 ¥75.41 72
5Y Revenue Exit ¥15.45 ¥27.25 ¥44.17 71
5Y EBITDA Exit ¥21.03 ¥39.73 ¥64.85 73
5Y P/E Exit ¥23.36 ¥44.94 ¥71.58 69
10Y Revenue Exit ¥15.33 ¥27.13 ¥47.25 64
10Y EBITDA Exit ¥19.62 ¥36.73 ¥66.02 65
10Y P/E Exit ¥21.22 ¥40.72 ¥72.12 61
Earnings-Based
Graham-Dodd ¥8.02 ¥47.96 ¥66.83 63
Lynch FV ¥13.66 ¥19.51 ¥25.37 61
PEG = 1.0 ¥13.66 ¥19.51 ¥25.37 57
EPV ¥13.72 ¥15.59 ¥17.23 74
Dividend Discount
Gordon GGM ¥5.89 ¥12.25 ¥19.43 66
DDM Multi-Stage ¥5.89 ¥10.33 ¥12.86 66
Multiples
P/E Multiple ¥24.76 ¥33.01 ¥41.27 63
P/S Multiple ¥15.03 ¥20.04 ¥25.05 58
P/B Multiple ¥15.03 ¥20.04 ¥25.05 55
EV/EBIT ¥26.43 ¥34.41 ¥42.38 66
EV/EBITDA ¥23.80 ¥30.89 ¥37.99 67
EV/Revenue ¥14.60 ¥19.79 ¥24.97 54
Asset-Based
NCAV (Graham) ¥5.77 ¥7.74 ¥11.55 54
Growth DCF
Growth DCF ¥16.37 ¥30.94 ¥54.19 75
Rev-Margin DCF ¥15.45 ¥26.73 ¥42.62 71
Economic Profit
Residual Income ¥10.25 ¥11.41 ¥17.70 75
ROIC Compounder ¥15.17 ¥21.05 ¥26.31 72
Growth Earnings
Growth-Adj P/E ¥22.96 ¥32.80 ¥42.63 67

Widest divergence: DCF Models (¥36.73) versus Asset-Based (¥7.74). Highest evidence: FCF DCF (76).

Notify me when 002236 reaches fair value

Put 002236 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/E ratio 13.7
P/S ratio 1.61 P/E × margin
EPS (TTM) ¥1.19 price ÷ EPS = P/E 13.7
Dividend yield 3.4% payout 46.6%
Net margin 11.8% FY2025
Return on equity 10.1% TTM
More key figures
Profitability
Return on assets (EBIT) 8.4% avg 5y
Operating margin 13.1% TTM
Growth
Revenue (TTM) 33.4B CNY TTM
Revenue growth (YoY) +10.3% 3y avg +2.3%
EPS growth (YoY) +5.0%
Balance sheet & cash flow
Free cash flow 3.2B CNY FY2025
Net cash 10.1B CNY FY2024

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

Quality Score breakdown

Overall quality 66/100

Of which business quality 66 · Market factors (momentum, volatility) 44

Profitability 58
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 70
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 58
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

Zhejiang Dahua Technology Co., Ltd. provides and operates video-centric IoT solutions. It offers network, high-definition composite video interface (HDCVI), PT, PTZ, thermal, explosion-proof, and anti-corrosion cameras; IP storage products; network and HDCVI recorders; video intercoms; and access control products, including modules, turnstiles, accessories, …

Full company description

Zhejiang Dahua Technology Co., Ltd. provides and operates video-centric IoT solutions. It offers network, high-definition composite video interface (HDCVI), PT, PTZ, thermal, explosion-proof, and anti-corrosion cameras; IP storage products; network and HDCVI recorders; video intercoms; and access control products, including modules, turnstiles, accessories, AI, and time attendance solutions. The company also provides alarms; fire alarm; intelligent traffic and smart parking; EV charger; mobile, MPT, and dash camera; transmission; display and control; interactive whiteboards; video conferencing; video server, video surveillance server, and video device; metal detector, security screening machine, bollard, ESL, EAS, and software; and camera accessories, power, cabling, detector, and solar power. In addition, it offers internal SSD, memory card, USB flash drives, external storage, memory module, and DRAM; HDCVI kit; drone; audio and sensing; and project exclusive products. It provides solutions for transportation, critical infrastructure, traffic, banking and finance, building, retail, culture, education, and healthcare. The company was founded in 2002 and is headquartered in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhejiang Dahua Technology Co Ltd reported revenue of 32.7B CNY in FY2025 versus 32.8B CNY in FY2021, a compound −0.1%/yr. Reported net income was 3.9B CNY in FY2025, compounding +3.4%/yr from FY2021.

Growth Quality 72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
32.7B CNY
Latest YoY
+1.7%
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.
+2.3%
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.
+4.3%
Avg. revenue growth/yr (20Y) 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.
+26.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+3.9% (0.5 + 3.4)
Revenue −0.1%/yr
FY21 32.8B CNY
FY22 30.6B CNY
FY23 32.2B CNY
FY24 32.2B CNY
FY25 32.7B CNY
Net income +3.4%/yr
FY21 3.4B CNY
FY22 2.3B CNY
FY23 7.4B CNY
FY24 2.9B CNY
FY25 3.9B CNY
Character of growth · EPS growth decomposed (2014-2025) +12.5 % p.a.
Revenue per share +12.1 %

of which total revenue +13.6 % · buybacks/dilution −1.3 %

EBIT margin +3.6 %
Tax rate +0.3 %
Residual (interest, one-offs) −3.5 %

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).

Watch 002236: get an alert when its fair value changes →

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). "Zhejiang Dahua Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002236

Peer Group

Security & Protection Services · 108 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 66 · Top 25%
Fair Value upside +93% · Top 25%
Return on equity (TTM) 10% · Above median
Return on assets 4% · Above median
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 10% · Above median
Dividend yield (TTM) 3.4% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 13.7× · Cheaper than median
P/B 1.43× · Cheaper than median
P/S (TTM) 1.62× · Pricier than median
P/FCF 2.5× · Cheaper than median
EV/EBITDA 12.3× · Pricier than median
PEG 8.68× · 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
VALUE100 · sector 30
FUTURE52 · sector 39
PAST40 · sector 22
HEALTH99 · sector 99
DIVIDEND68 · sector 52

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

Similar stocks

10 more Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 360.50 kr 269.97 −25%
Verisure plc VSURE €9.33 €12.40 +33%
Allegion plc ALLE $166.11 $127.80 −23%
Securitas AB SECUB kr 147.90 kr 186.34 +26%
MSA Safety Incorporated MSA $190.34 $116.42 −39%
ADT Inc ADT $7.44 $16.68 +124%
The Brink's Company BCO $113.12 $121.18 +7%
Brady Corporation BRC $93.25 $72.32 −22%
The GEO Group GEO $31.81 $25.50 −20%
Loomis AB LOOMIS kr 533.00 kr 496.43 −7%

Compare Zhejiang Dahua Technology Co 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 Zhejiang Dahua Technology Co Ltd (002236) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥31.47 versus a price of ¥16.31, about +93% upside (undervalued).
What is the fair value of 002236?
Our model-based fair value for Zhejiang Dahua Technology Co Ltd is ¥31.47 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥16.31.
What is the quality score of 002236?
Zhejiang Dahua Technology Co Ltd has a Quality Score of 66/100. 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 Zhejiang Dahua Technology Co Ltd (002236)?
Zhejiang Dahua Technology Co Ltd reported trailing-twelve-month revenue of about 33.4B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 002236?
The net profit margin of Zhejiang Dahua Technology Co Ltd is about 11.7%, meaning it keeps roughly 11.7% of revenue as net income. Based on the latest reported figures.
Does Zhejiang Dahua Technology Co Ltd pay a dividend?
Zhejiang Dahua Technology Co Ltd currently shows a dividend yield of about 3.40% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Zhejiang Dahua Technology Co Ltd in the live analysis

One click puts Zhejiang Dahua Technology 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.