EN DE

NBTM New Materials Group Co Ltd (600114) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 18.3B CNY (≈ $2.7B) · ISIN CNE000001HK8

What is NBTM New Materials Group Co Ltd really worth?

NN NBTM New Materials Group Co Ltd 600114 · SHG
Price¥28.88
Fair Value¥8.89
Upside−69.2%
Quality60/100

A solid business, but trading 225% above our fair value of ¥8.89.

Watch NBTM New Materials Group 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

Moderate debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +18.9 %/yr)
!Thin margins · 9.0% net margin
!Mixed vs. peers (6/14)
!Moderate moat 53/100
!Weak on future: 27 out of 100
!Weak on dividend: 21 out of 100

For context

·1.04% dividend yield
Evidence: High Range ¥4.28 – ¥13.87

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Share price −0.6% 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 (¥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.

Price vs Fair Value (5 years)

¥43.85 ¥5.63 Fair Value ¥8.89 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 ¥5.63 – ¥43.85 · fair‑value band ¥4.28 – ¥13.87 · the ¥28.88 price screens above the ¥8.89 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

NBTM New Materials Group Co Ltd (600114) currently trades at ¥28.88, while our model-based Fair Value estimate is ¥8.89, implying the stock looks roughly 224.9% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of ¥13.04 per share, and 0 of the 26 models we run sit above the ¥28.88 price. Bear case: the Growth DCF group reads lowest at ¥1.87, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, NBTM New Materials Group Co Ltd 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 ¥28.88, 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 33% below its 52-week high and 53% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −38% fair-value upside, at −69%, 600114 screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2024 figures, and about 12 months have passed since. In that time the company retained roughly ¥0.6100 per share, which is 6.9 % 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 ¥2.13 ¥6.01 77
Growth DCF ¥1.87 ¥5.23 75
EPV ¥4.10 ¥5.19 ¥6.15 74
All 26 models by family
DCF Models
FCF DCF best evidence ¥2.13 ¥6.01 77
Owner Earnings ¥8.66 ¥18.50 ¥36.23 72
5Y Revenue Exit ¥2.99 ¥8.38 ¥16.00 68
5Y EBITDA Exit ¥6.04 ¥14.83 ¥26.28 71
5Y P/E Exit ¥4.94 ¥12.50 ¥21.47 67
10Y Revenue Exit ¥1.74 ¥6.56 ¥14.53 60
10Y EBITDA Exit ¥4.02 ¥11.35 ¥23.35 63
10Y P/E Exit ¥3.28 ¥9.62 ¥19.22 59
Earnings-Based
Graham-Dodd ¥4.28 ¥21.60 ¥29.83 64
Lynch FV ¥5.86 ¥8.38 ¥10.89 61
PEG = 1.0 ¥5.86 ¥8.38 ¥10.89 57
EPV ¥4.10 ¥5.19 ¥6.15 74
Dividend Discount
Gordon GGM ¥3.08 ¥6.40 ¥10.15 66
DDM Multi-Stage ¥3.08 ¥5.40 ¥6.72 66
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 65
EV/EBITDA ¥9.63 ¥13.67 ¥17.70 67
EV/Revenue ¥4.38 ¥7.31 ¥10.25 52
Asset-Based
NCAV (Graham) ¥2.22 ¥2.98 ¥4.45 54
Growth DCF
Growth DCF ¥1.87 ¥5.23 75
Rev-Margin DCF ¥2.99 ¥8.12 ¥14.92 68
Economic Profit
Residual Income ¥4.35 ¥5.42 ¥11.71 71
ROIC Compounder ¥4.10 ¥6.16 ¥8.59 71
Growth Earnings
Growth-Adj P/E ¥9.13 ¥13.04 ¥16.95 67

Widest divergence: Growth Earnings (¥13.04) versus Growth DCF (¥1.87). Highest evidence: FCF DCF (77).

Notify me when 600114 reaches fair value

Put 600114 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 32.8
P/S ratio 2.53 P/E × margin
EPS (TTM) ¥0.8800 price ÷ EPS = P/E 32.8
Dividend yield 1.0% payout 34.1%
Net margin 7.7% FY2024
Return on equity 18.5% TTM
More key figures
Profitability
Return on assets (EBIT) 2.9% avg 5y
Operating margin 13.5% TTM
Growth
Revenue (TTM) 6.1B CNY TTM
Revenue growth (YoY) +5.3% 3y avg +12.7%
EPS growth (YoY) +11.1%
Balance sheet & cash flow
Free cash flow 115M CNY FY2024
Net debt 2.1B CNY FY2024 · ≈ 18.3 yrs of FCF

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) 32

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 41
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 31
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.

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

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 Co Ltd reported revenue of 5.1B CNY in FY2024 versus 3.3B CNY in FY2020, a compound +11.9%/yr. Reported net income was 397M CNY 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. 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.
+12.7%
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.
+18.9%
Avg. revenue 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%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+6.2% (5.2 + 1.0)
Revenue +11.9%/yr
FY20 3.3B CNY
FY21 3.6B CNY
FY22 3.7B CNY
FY23 3.9B CNY
FY24 5.1B CNY
Net income +45.9%/yr
FY20 87.5M CNY
FY21 27.2M CNY
FY22 156M CNY
FY23 198M CNY
FY24 397M CNY
Character of growth · EPS growth decomposed (2013-2024) +6.5 % p.a.
Revenue per share +12.4 %

of which total revenue +14.6 % · buybacks/dilution −1.9 %

EBIT margin −5.7 %
Tax rate +1.7 %
Residual (interest, one-offs) −1.1 %

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).

600114 screens 225% overvalued. Compare with O'Reilly Automotive, Inc →

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

Peer Group

Auto Parts · 640 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 −69% · 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) 1.0% · Below median
Debt / equity 0.67× · Higher than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 32.8× · Pricier than median
P/B 6.52× · Pricier than 75% of peers
P/S (TTM) 2.99× · Pricier than 75% of peers
P/FCF 23.7× · Pricier than 75% of peers
EV/EBITDA 16.9× · 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
VALUE0 · sector 14
FUTURE27 · sector 21
PAST74 · sector 28
HEALTH67 · sector 95
DIVIDEND21 · sector 32

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

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
O'Reilly Automotive, Inc ORLY $88.50 $47.50 −46%
AutoZone, Inc AZO $2,932 $2,287 −22%
Hyundai Mobis Co 012330 450,500 KRW 643,909 KRW +43%
Fuyao Glass Industry Group 600660 ¥57.67 ¥84.47 +46%
Samvardhana Motherson International Limited MOTHERSON ₹165.30 ₹80.63 −51%
Magna International Inc MGA $65.57 $68.17 +4%
Genuine Parts Company GPC $137.51 $58.07 −58%
Bosch Limited BOSCHLTD ₹48,700 ₹11,534 −76%
Ningbo Tuopu Group 601689 ¥45.82 ¥28.28 −38%
Bharat Forge Limited BHARATFORG ₹2,063 ₹393.20 −81%

Compare NBTM New Materials Group Co Ltd 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 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 NBTM New Materials Group Co Ltd (600114) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥8.89 versus a price of ¥28.88, about −69% upside (overvalued).
What is the fair value of 600114?
Our model-based fair value for NBTM New Materials Group Co Ltd is ¥8.89 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥28.88.
What is the quality score of 600114?
NBTM New Materials Group 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 NBTM New Materials Group Co Ltd (600114)?
NBTM New Materials Group Co Ltd 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 Co Ltd 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 Co Ltd pay a dividend?
NBTM New Materials Group Co Ltd currently shows a dividend yield of about 1.04% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch NBTM New Materials Group Co Ltd in the live analysis

One click puts NBTM New Materials Group 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.