EN DE

NBTM New Materials Group (600114) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 18.3B CNY

NN NBTM New Materials Group 600114 · SHG
Price¥29.29
Fair Value¥8.89
Upside-69.7%
Quality60/100
Watch NBTM New Materials Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.0% net margin
Moderate debt · generates free cash flow
1.06% dividend yield
Mixed vs. peers (6/14)
Moderate moat 53/100
Evidence: Medium Range ¥4.28 – ¥13.87 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Share price −8.6% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥13.87). The favourable scenario is already priced in.
  • The model range is unusually wide (¥4.28 to ¥13.87). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥43.85 ¥5.63 Fair Value ¥8.89 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 ¥5.63 – ¥43.85 · fair‑value band ¥4.28 – ¥13.87 · the ¥29.29 price screens above the ¥8.89 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

NBTM New Materials Group (600114) currently trades at ¥29.29, while our model-based Fair Value estimate is ¥8.89, implying the stock looks roughly 69.7% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical 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, NBTM New Materials Group generated revenue of 6.1B CNY at a net margin of 9.0%. Revenue grew 5.3% year over year. It earns a return on equity of 18.5%. Net debt stands at 2.1B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥4.28 (bear case) to ¥13.87 (bull case); at ¥29.29, 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 32% below its 52-week high and 55% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -52% fair-value upside, at -70%, 600114 screens richer 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 ¥1.87 ¥5.23 80
Residual Income ¥4.35 ¥5.42 ¥11.71 76
Rev-Margin DCF ¥2.99 ¥8.12 ¥14.92 74
All 26 models by family
DCF Models
FCF DCF ¥2.13 ¥6.01 38
Owner Earnings ¥8.66 ¥18.50 ¥36.23 31
5Y Revenue Exit ¥2.99 ¥8.38 ¥16.00 39
5Y EBITDA Exit ¥6.04 ¥14.83 ¥26.28 41
5Y P/E Exit ¥4.94 ¥12.50 ¥21.47 38
10Y Revenue Exit ¥1.74 ¥6.56 ¥14.53 36
10Y EBITDA Exit ¥4.02 ¥11.35 ¥23.35 37
10Y P/E Exit ¥3.28 ¥9.62 ¥19.22 35
Earnings-Based
Graham-Dodd ¥4.28 ¥21.60 ¥29.83 54
Lynch FV ¥5.86 ¥8.38 ¥10.89 50
PEG = 1.0 ¥5.86 ¥8.38 ¥10.89 46
EPV ¥4.10 ¥5.19 ¥6.15 59
Dividend Discount
Gordon GGM ¥3.08 ¥6.40 ¥10.15 70
DDM Multi-Stage ¥3.08 ¥5.40 ¥6.72 61
Multiples
P/E Multiple ¥10.37 ¥13.83 ¥17.29 63
P/S Multiple ¥7.33 ¥9.77 ¥12.22 58
P/B Multiple ¥8.02 ¥10.69 ¥13.36 55
EV/EBIT ¥7.87 ¥11.31 ¥14.75 53
EV/EBITDA ¥9.63 ¥13.67 ¥17.70 54
EV/Revenue ¥4.38 ¥7.31 ¥10.25 43
Asset-Based
NCAV (Graham) ¥2.22 ¥2.98 ¥4.45 50
Growth DCF
Growth DCF ¥1.87 ¥5.23 80
Rev-Margin DCF ¥2.99 ¥8.12 ¥14.92 74
Economic Profit
Residual Income ¥4.35 ¥5.42 ¥11.71 76
ROIC Compounder ¥4.10 ¥6.16 ¥8.59 72
Growth Earnings
Growth-Adj P/E ¥9.13 ¥13.04 ¥16.95 68

Widest divergence: Growth Earnings (¥13.04) versus Growth DCF (¥1.87). Highest evidence: Growth DCF (80).

Notify me when 600114 reaches fair value

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

Key figures & financial health

Revenue (TTM) 6.1B CNY
Revenue growth (YoY) +5.3%
Net margin 9.0%
Return on equity 18.5%
Free cash flow 115M CNY FY2024
P/E ratio 33.3
More key figures
Operating margin 13.5%
EPS (TTM) ¥0.8800
Dividend yield 0.8%
EPS growth (YoY) +11.1%
Net debt 2.1B CNY FY2024

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 55 · Market factors (momentum, volatility) 41

Profitability 43
Margins and returns on capital today
Quality Growth 82
Are margins and returns improving?
Cashflow 21
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 41
Distance to the 52-week high (market factor)
Net Issuance 83
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

NBTM New Materials Group Co., Ltd. produces and sells powder metallurgy mechanical parts worldwide. The company provides soft magnetic composite materials and metal injection molding products. It serves automobile, consumer electronic, soft magnetic, and other industries. The company was formerly known as Ningbo Tongmuo new materials Group Co., Ltd.

Full company description

NBTM New Materials Group Co., Ltd. produces and sells powder metallurgy mechanical parts worldwide. The company provides soft magnetic composite materials and metal injection molding products. It serves automobile, consumer electronic, soft magnetic, and other industries. The company was formerly known as Ningbo Tongmuo new materials Group Co., Ltd. and changed its name to NBTM New Materials Group Co., Ltd. in March 2007. NBTM New Materials Group Co., Ltd. was founded in 1994 and is based in Ningbo, the People's Republic of China.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

NBTM New Materials Group reported revenue of ¥5.1B in FY2024 versus ¥3.3B in FY2020, a compound +11.9%/yr. Reported net income was ¥397M in FY2024, compounding +45.9%/yr from FY2020.

Growth Quality 67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
5.1B CNY
Latest YoY
+33.2%
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.
+12.7%
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.
+18.9%
Avg. growth/yr (23Y) 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.
+15.9%
Revenue +11.9%/yr
FY20 ¥3.3B
FY21 ¥3.6B
FY22 ¥3.7B
FY23 ¥3.9B
FY24 ¥5.1B
Net income +45.9%/yr
FY20 ¥87.5M
FY21 ¥27.2M
FY22 ¥156M
FY23 ¥198M
FY24 ¥397M
Character of growth · EPS growth decomposed (2013-2024) +6.5 % p.a.
Revenue per share +12.4 pp

of which total revenue +14.6 pp · buybacks/dilution −2.2 pp

EBIT margin −5.7 pp
Tax rate +1.7 pp
Residual (interest, one-offs) −1.8 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).

600114 screens 70% overvalued. Compare with Hyundai Mobis Co →

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). "NBTM New Materials Group Fair Value". https://www.fairvalue-calculator.com/stock/600114

Peer Group

Auto Parts · 643 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 −70% · Bottom 25%
Return on equity (TTM) 19% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 5% · Above median
Dividend yield (TTM) 1.1% · Below median
Debt / equity 0.67× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 33.3× · Pricier than median
P/B 6.52× · Pricier than 75% of peers
P/S (TTM) 2.99× · Pricier than 75% of peers
P/FCF 23.6× · Pricier than 75% of peers
EV/EBITDA 16.9× · Pricier than median

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 17
FUTURE 27 · sector 23
PAST 74 · sector 26
HEALTH 67 · sector 95
DIVIDEND 21 · sector 30

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

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 511,000 KRW 643,909 KRW +26%
Magna International Inc MGAN 1,122 MXN 1,142 MXN +2%
Samvardhana Motherson International Limited MOTHERSON ₹169.50 ₹80.63 -52%
Bosch Limited BOSCHLTD ₹46,750 ₹13,061 -72%
Bharat Forge Limited BHARATFORG ₹2,082 ₹393.20 -81%
Uno Minda Limited UNOMINDA ₹1,232 ₹426.57 -65%
Schaeffler India Limited SCHAEFFLER ₹4,126 ₹1,412 -66%
Hankook Tire & Technology Co 161390 71,500 KRW 196,479 KRW +175%
Sona BLW Precision Forgings Limited SONACOMS ₹799.90 ₹207.06 -74%
Balkrishna Industries Limited BALKRISIND ₹2,497 ₹1,211 -51%

Compare NBTM New Materials Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 NBTM New Materials Group (600114) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥8.89 versus a price of ¥29.29, about −70% (overvalued).
What is the fair value of 600114?
Our model-based fair value for NBTM New Materials Group is ¥8.89 (as of Aug 13, 2026), built from audited fundamentals. The current price is ¥29.29.
What is the quality score of 600114?
NBTM New Materials Group 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 NBTM New Materials Group (600114)?
NBTM New Materials Group reported trailing-twelve-month revenue of about 6.1B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 600114?
The net profit margin of NBTM New Materials Group is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.
Does NBTM New Materials Group pay a dividend?
NBTM New Materials Group currently shows a dividend yield of about 0.76% 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 NBTM New Materials Group 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.