EN DE

Grandblue Environment Co Ltd (600323) Fair Value & Analysis

Utilities · CN · Market cap 24.0B CNY (≈ $3.6B) · ISIN CNE000001675

What is Grandblue Environment Co Ltd really worth?

GE Grandblue Environment Co Ltd 600323 · SHG
Price¥29.99
Fair Value¥33.29
Upside+11.0%
Quality49/100

Below-average quality, trading 10% below our fair value of ¥33.29.

Watch Grandblue Environment 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 +13.2 %/yr)
Solidly profitable · 13.9% net margin
Ranks above peers (11/14)

Risks

!High debt · generates free cash flow
!Moderate moat 51/100
!Weak on balance sheet: 12 out of 100

For context

·3.50% dividend yield
Evidence: High Range ¥19.12 – ¥57.62

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 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 (¥19.12 to ¥57.62). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

¥32.47 ¥14.88 Fair Value ¥33.29 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 ¥14.88 – ¥32.47 · fair‑value band ¥19.12 – ¥57.62 · the ¥29.99 price screens below the ¥33.29 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

Grandblue Environment Co Ltd (600323) currently trades at ¥29.99, while our model-based Fair Value estimate is ¥33.29, implying the stock looks roughly 9.9% undervalued today. The Quality Score stands at 49/100 (below-average quality), in the Utilities sector. Bull case: the Growth Earnings group reads highest at a median of ¥62.64 per share, and 19 of the 24 models we run sit above the ¥29.99 price. Bear case: the Asset-Based group reads lowest at ¥12.01, and 5 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Grandblue Environment Co Ltd generated revenue of 15.0B CNY at a net margin of 14.2%. Revenue grew 40.6% year over year. It earns a return on equity of 14.4%. Net debt stands at 26.1B CNY. Fundamentals as of Aug 13, 2026

Our scenario range runs from ¥19.12 (bear case) to ¥57.62 (bull case); at ¥29.99, 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 9% below its 52-week high and 28% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at −33% fair-value upside, at 11%, 600323 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 ¥1.06 per share, which is 3.2 % 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
EPV ¥8.31 ¥14.42 ¥19.77 71
Growth DCF ¥17.28 ¥60.97 ¥144.45 70
FCF DCF ¥19.52 ¥51.98 ¥145.22 69
All 24 models by family
DCF Models
FCF DCF ¥19.52 ¥51.98 ¥145.22 69
Owner Earnings ¥11.52 ¥62.38 ¥169.14 65
5Y Revenue Exit ¥7.72 ¥37.06 ¥94.00 63
5Y EBITDA Exit ¥18.82 ¥61.07 ¥138.32 68
5Y P/E Exit ¥8.15 ¥43.98 ¥89.59 64
10Y Revenue Exit ¥9.88 ¥47.24 ¥90.52 61
10Y EBITDA Exit ¥18.93 ¥68.32 ¥158.27 61
10Y P/E Exit ¥11.41 ¥48.07 ¥109.77 57
Earnings-Based
Graham-Dodd ¥16.46 ¥114.76 ¥161.04 63
Lynch FV ¥34.25 ¥48.93 ¥63.61 61
PEG = 1.0 ¥34.25 ¥48.93 ¥63.61 57
EPV ¥8.31 ¥14.42 ¥19.77 71
Multiples
P/E Multiple ¥32.67 ¥43.56 ¥54.45 63
P/S Multiple ¥30.85 ¥41.14 ¥51.42 58
P/B Multiple ¥24.19 ¥32.25 ¥40.32 55
EV/EBIT ¥20.65 ¥36.98 ¥53.31 63
EV/EBITDA ¥19.42 ¥35.35 ¥51.27 65
EV/Revenue ¥1.56 ¥14.38 ¥27.20 47
Asset-Based
NCAV (Graham) ¥8.96 ¥12.01 ¥17.92 54
Growth DCF
Growth DCF ¥17.28 ¥60.97 ¥144.45 70
Rev-Margin DCF ¥7.72 ¥41.17 ¥91.15 65
Economic Profit
Residual Income ¥17.25 ¥21.67 ¥53.43 69
ROIC Compounder ¥8.31 ¥14.42 ¥22.72 69
Growth Earnings
Growth-Adj P/E ¥43.84 ¥62.64 ¥81.43 67

Widest divergence: Growth Earnings (¥62.64) versus Asset-Based (¥12.01). Highest evidence: EPV (71).

Notify me when 600323 reaches fair value

Put 600323 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 11.5
P/S ratio 1.63 P/E × margin
EPS (TTM) ¥2.61 price ÷ EPS = P/E 11.5
Dividend yield 3.5% payout 40.2%
Net margin 14.2% FY2025
Return on equity 14.4% TTM
More key figures
Profitability
Return on assets (EBIT) 5.0% avg 5y
Operating margin 18.9% TTM
Growth
Revenue (TTM) 15.9B CNY TTM
Revenue growth (YoY) +29.0% 3y avg +2.7%
EPS growth (YoY) +15.1%
Balance sheet & cash flow
Free cash flow 2.5B CNY FY2025
Net debt 26.1B CNY FY2025 · ≈ 10.6 yrs of FCF

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

Quality Score breakdown

Overall quality 49/100

Of which business quality 48 · Market factors (momentum, volatility) 61

Profitability 34
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 48
Price trend over the last 3–12 months (market factor)
52W Momentum 54
Distance to the 52-week high (market factor)
Net Issuance 82
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

Grandblue Environment Co., Ltd. engages in the water supply, drainage, solid waste treatment, and energy businesses in China.

Full company description

Grandblue Environment Co., Ltd. engages in the water supply, drainage, solid waste treatment, and energy businesses in China. The company provides water intake, water production, water transmission, and drinking water services; and sewage treatment, and pipeline network operation and maintenance services, as well as manages and controls wastewater plants, draining pipeline networks, and pumping stations. It also engages in the waste incineration power generation, sludge disposal, fly ash disposal, ash landfill, waste landfill, solid waste environmental protection engineering, and sanitation; pipeline natural gas, bottled gas, hydrogen, and other multi-energy supply; and asset management businesses. Grandblue Environment Co., Ltd. was formerly known as Nanhai Development Co. Ltd. and changed its name to Grandblue Environment Co., Ltd. in December 2013. The company was founded in 1992 and is based in Foshan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Grandblue Environment Co Ltd reported revenue of 13.9B CNY in FY2025 versus 11.8B CNY in FY2021, a compound +4.3%/yr. Reported net income was 2.0B CNY in FY2025, compounding +14.1%/yr from FY2021.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
13.9B CNY
Latest YoY
+17.3%
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.
+2.7%
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.
+13.2%
Avg. revenue growth/yr (28Y) 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.
+23.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+15.9% (12.4 + 3.5)
Revenue +4.3%/yr
FY21 11.8B CNY
FY22 12.9B CNY
FY23 12.5B CNY
FY24 11.9B CNY
FY25 13.9B CNY
Net income +14.1%/yr
FY21 1.2B CNY
FY22 1.1B CNY
FY23 1.4B CNY
FY24 1.7B CNY
FY25 2.0B CNY
Character of growth · EPS growth decomposed (2013-2024) +14.9 % p.a.
Revenue per share +16.2 %

of which total revenue +18.7 % · buybacks/dilution −2.1 %

EBIT margin −2.1 %
Tax rate +0.9 %
Residual (interest, one-offs) +0.1 %

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).

Watch 600323: 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). "Grandblue Environment Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/600323

Peer Group

Utilities - Regulated Water · 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 49 · Above median
Fair Value upside +11% · Above median
Return on equity (TTM) 14% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 14% · Above median
Operating margin (TTM) 19% · Below median
Revenue growth 29% · Top 25%
Dividend yield (TTM) 3.5% · Above median
Debt / equity 1.77× · Higher than 75% of peers

Valuation Multiples vs Utilities - Regulated Water median · lower = cheaper

P/E (TTM) 11.5× · Cheaper than 75% of peers
P/B 1.64× · Pricier than median
P/S (TTM) 1.51× · Cheaper than median
P/FCF 1.4× · Cheaper than median
EV/EBITDA 8.1× · 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
VALUE48 · sector 0
FUTURE100 · sector 28
PAST58 · sector 31
HEALTH12 · sector 65
DIVIDEND70 · sector 52

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 Utilities - Regulated Water stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
American Water Works Company AWK $138.30 $65.80 −52%
SBS SBS $4.82 $8.13 +69%
Essential Utilities, Inc WTRG $41.10 $21.81 −47%
Guangdong Investment Limited 0270 HK$8.15 HK$12.82 +57%
American States Water Company AWR $89.88 $47.94 −47%
Chengdu Xingrong Environment Co 000598 ¥7.35 ¥9.09 +24%
California Water Service Group CWT $50.48 $33.56 −34%
Chongqing Water Group 601158 ¥4.14 ¥2.77 −33%
Beijing Enterprises Water Group 0371 HK$1.74 HK$3.00 +73%
H2O America, through its subsidiaries, HTO $62.57 $25.29 −60%

Compare Grandblue Environment Co Ltd with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities 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 Grandblue Environment Co Ltd (600323) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ¥33.29 versus a price of ¥29.99, about +11% upside (undervalued).
What is the fair value of 600323?
Our model-based fair value for Grandblue Environment Co Ltd is ¥33.29 (as of Aug 13, 2026), built from audited fundamentals. The current price: ¥29.99.
What is the quality score of 600323?
Grandblue Environment Co Ltd has a Quality Score of 49/100. 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 Grandblue Environment Co Ltd (600323)?
Grandblue Environment Co Ltd reported trailing-twelve-month revenue of about 15.0B CNY (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 600323?
The net profit margin of Grandblue Environment Co Ltd is about 14.2%, meaning it keeps roughly 14.2% of revenue as net income. Based on the latest reported figures.
Does Grandblue Environment Co Ltd pay a dividend?
Grandblue Environment Co Ltd currently shows a dividend yield of about 3.50% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Grandblue Environment Co Ltd in the live analysis

One click puts Grandblue Environment 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.