EN DE

Anhui Expressway Co Ltd (600012) Fair Value & Analysis

Industrials · CN · Market cap 27.7B CNY (≈ $4.1B) · ISIN CNE000001DC4

What is Anhui Expressway Co Ltd really worth?

AE Anhui Expressway Co Ltd 600012 · SHG
Price¥16.51
Fair Value¥14.90
Upside−9.8%
Quality60/100

A solid business, currently priced close to our fair value of ¥14.90.

Watch Anhui Expressway 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

Highly profitable · 34.0% net margin
Moderate debt · generates free cash flow
Wide moat 69/100

Risks

!Expensive Growth (revenue 5y +18.0 %/yr)
!Mixed vs. peers (8/15)
!Weak on valuation: 20 out of 100

For context

·4.00% dividend yield
Evidence: High Range ¥7.34 – ¥25.21

Fair value as of: Aug 17, 2026

From 26 valuation models · updated 19 days ago

Share price +1.2% over the past month.

What runs behind every stock

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

What matters now

  • The model range is unusually wide (¥7.34 to ¥25.21). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.

Price vs Fair Value (5 years)

¥18.78 ¥4.89 Fair Value ¥14.90 Mar 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range ¥4.89 – ¥18.78 · fair‑value band ¥7.34 – ¥25.21 · the ¥16.51 price screens above the ¥14.90 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

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

Analysis

Anhui Expressway Co Ltd (600012) currently trades at ¥16.51, while our model-based Fair Value estimate is ¥14.90, implying the stock looks roughly 10.8% fairly valued today. The Quality Score stands at 60/100 (solid quality), in the Industrials sector. Bull case: the Multiples group reads highest at a median of ¥18.96 per share, and 9 of the 26 models we run sit above the ¥16.51 price. Bear case: the Asset-Based group reads lowest at ¥5.09, and 17 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Anhui Expressway Co Ltd generated revenue of 5.5B CNY at a net margin of 34.0%. Revenue declined 44.2% year over year. It earns a return on equity of 13.2%. Net debt stands at 9.3B CNY. Fundamentals as of Aug 17, 2026

Our scenario range runs from ¥7.34 (bear case) to ¥25.21 (bull case); at ¥16.51, 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 11% below its 52-week high and 30% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 9% fair-value upside, at −10%, 600012 screens richer 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 ¥0.2990 per share, which is 2.0 % 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 best evidence ¥5.27 ¥11.56 ¥21.61 75
Growth DCF ¥5.36 ¥11.52 ¥21.33 73
5Y EBITDA Exit ¥12.87 ¥26.55 ¥43.04 72
All 26 models by family
DCF Models
FCF DCF best evidence ¥5.27 ¥11.56 ¥21.61 75
Owner Earnings ¥2.68 ¥7.33 ¥14.75 70
5Y Revenue Exit ¥1.94 ¥5.40 ¥9.80 67
5Y EBITDA Exit ¥12.87 ¥26.55 ¥43.04 72
5Y P/E Exit ¥9.20 ¥19.44 ¥30.56 68
10Y Revenue Exit ¥2.87 ¥6.39 ¥11.16 63
10Y EBITDA Exit ¥10.09 ¥21.34 ¥37.33 64
10Y P/E Exit ¥7.72 ¥16.32 ¥27.50 60
Earnings-Based
Graham-Dodd ¥7.58 ¥27.50 ¥37.09 61
Lynch FV ¥6.53 ¥9.32 ¥12.12 58
PEG = 1.0 ¥6.53 ¥9.32 ¥12.12 55
EPV ¥6.66 ¥8.53 ¥10.17 72
Dividend Discount
Gordon GGM ¥5.63 ¥11.70 ¥18.56 64
DDM Multi-Stage ¥5.63 ¥9.87 ¥12.28 64
Multiples
P/E Multiple ¥17.56 ¥23.42 ¥29.27 61
P/S Multiple ¥5.97 ¥7.96 ¥9.95 56
P/B Multiple ¥14.22 ¥18.96 ¥23.70 53
EV/EBIT ¥16.14 ¥23.06 ¥29.97 64
EV/EBITDA ¥19.13 ¥27.04 ¥34.96 65
EV/Revenue ¥0.4200 ¥2.57 ¥4.71 46
Asset-Based
NCAV (Graham) ¥3.80 ¥5.09 ¥7.60 52
Growth DCF
Growth DCF ¥5.36 ¥11.52 ¥21.33 73
Rev-Margin DCF ¥1.94 ¥5.46 ¥9.71 68
Economic Profit
Residual Income ¥7.54 ¥9.49 ¥21.07 69
ROIC Compounder ¥6.66 ¥9.31 ¥13.72 69
Growth Earnings
Growth-Adj P/E ¥12.35 ¥17.65 ¥22.94 66

Widest divergence: Multiples (¥18.96) versus Asset-Based (¥5.09). Highest evidence: FCF DCF (75).

Notify me when 600012 reaches fair value

Put 600012 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 15.0 as of Jun 14, 2026
P/S ratio 4.19 P/E × margin
EPS (TTM) ¥1.10 price ÷ EPS = P/E 15.0
Dividend yield 4.0% payout 60.0%
Net margin 28.0% FY2025
Return on equity 13.2% TTM
More key figures
Profitability
Return on assets (EBIT) 9.7% avg 5y
Operating margin 49.2% TTM
Growth
Revenue (TTM) 5.5B CNY TTM
Revenue growth (YoY) −44.2% 3y avg +8.8%
EPS growth (YoY) −5.5%
Balance sheet & cash flow
Free cash flow 1.4B CNY FY2025
Net debt 9.3B CNY FY2025 · ≈ 6.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 59

Profitability 46
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 72
Earnings quality: real cash, not paper profit
Fin. Strength 61
Balance sheet, leverage, solvency risk
Investment 42
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 49
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 72
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

Anhui Expressway Company Limited engages in the investment, construction, operation, and management of the toll roads in the People's Republic of China. The company was incorporated in 1996 and is headquartered in Hefei, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Anhui Expressway Co Ltd reported revenue of 6.7B CNY in FY2025 versus 3.9B CNY in FY2021, a compound +14.3%/yr. Reported net income was 1.9B CNY in FY2025, compounding +5.5%/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)
6.7B CNY
Latest YoY
−5.5%
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.
+8.8%
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.
+18.0%
Avg. revenue growth/yr (26Y) 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.
+12.0%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+15.0% (11.0 + 4.0)
Revenue +14.3%/yr
FY21 3.9B CNY
FY22 5.2B CNY
FY23 6.6B CNY
FY24 7.1B CNY
FY25 6.7B CNY
Net income +5.5%/yr
FY21 1.5B CNY
FY22 1.4B CNY
FY23 1.7B CNY
FY24 1.7B CNY
FY25 1.9B CNY
Character of growth · EPS growth decomposed (2014-2025) +7.4 % p.a.
Revenue per share +12.1 %

of which total revenue +12.2 % · buybacks/dilution −0.1 %

EBIT margin −3.9 %
Tax rate −0.1 %
Residual (interest, one-offs) −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).

Watch 600012: 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). "Anhui Expressway Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600012

Peer Group

Infrastructure Operations · 64 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 60 · Above median
Fair Value upside −10% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 6% · Above median
Net margin (TTM) 34% · Top 25%
Operating margin (TTM) 49% · Top 25%
Revenue growth −44% · Bottom 25%
Dividend yield (TTM) 4.0% · Above median
Debt / equity 1.02× · Higher than median

Valuation Multiples vs Infrastructure Operations median · lower = cheaper

P/E (TTM) 15.0× · Pricier than median
P/B 2.16× · Pricier than 75% of peers
P/S (TTM) 5.05× · Pricier than 75% of peers
P/FCF 2.9× · Pricier than median
EV/EBITDA 8.4× · Cheaper than median
PEG 0.59× · Cheaper 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
VALUE20 · sector 56
FUTURE0 · sector 10
PAST53 · sector 25
HEALTH49 · sector 69
DIVIDEND80 · sector 79

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 Infrastructure Operations stocks, each showing price versus our Fair Value estimate (as of Aug 17, 2026).

Compare Anhui Expressway 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 Anhui Expressway Co Ltd (600012) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of ¥14.90 versus a price of ¥16.51, about −10% upside (fairly valued).
What is the fair value of 600012?
Our model-based fair value for Anhui Expressway Co Ltd is ¥14.90 (as of Aug 17, 2026), built from audited fundamentals. The current price: ¥16.51.
What is the quality score of 600012?
Anhui Expressway Co Ltd has a Quality Score of 60/100. 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 Anhui Expressway Co Ltd (600012)?
Anhui Expressway Co Ltd reported trailing-twelve-month revenue of about 5.5B CNY (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 600012?
The net profit margin of Anhui Expressway Co Ltd is about 34.0%, meaning it keeps roughly 34.0% of revenue as net income. Based on the latest reported figures.
Does Anhui Expressway Co Ltd pay a dividend?
Anhui Expressway Co Ltd currently shows a dividend yield of about 4.00% relative to its recent price (as of Aug 17, 2026).
Free · no account needed

Watch Anhui Expressway Co Ltd in the live analysis

One click puts Anhui Expressway 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.