XJ Electric Co Ltd (000400) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of XJ Electric Co Ltd stock ¥27.78, price ¥25.25, upside +10.0%, quality 66 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range ¥11.62 – ¥33.57 · fair‑value band ¥20.84 – ¥34.72 · the ¥25.25 price screens below the ¥27.78 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow XJ Electric Co in your weekly email
Every Wednesday you see whether XJ Electric Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
XJ Electric Co., Ltd. provides energy and power and technology equipment in China and internationally.
Show moreShow less
It offers DC transmission products and services, including DC transmission converter valves, DC flow measurement equipment, DC transmission control and protection systems, DC simulation systems, digital converter stations, and converter valve cooling equipment, as well as prefabricated substation.
The company also provides smart meter products, consisting of smart electricity terminals, electricity consumption data acquisition systems, etc.; and intelligent medium-voltage power supply and utilization solutions comprising switches, transformers, reactors, arc suppression lines, ring grounding equipment, ring network cabinets, etc.
In addition, it offers new energy and system integration services, such as engineering consulting, design, system integration, engineering general contracting and other services for new energy, energy storage and other services, as well as provides solutions for hydrogen power supply and off-grid hydrogen production.
Further, the company is involved in the electric vehicle charging and swapping equipment; and processes and manufactures of chassis, cabinets, outdoor boxes, switch mechanisms, structural product design and manufacture, electronic screen cabinet assemblies, surface coatings, and other processing and manufacturing businesses.
Additionally, it provides intelligent power distribution systems that include relay protection systems, substation monitoring systems, intelligent substation systems, industrial control systems, distribution terminals, and distribution network automation systems; and offers technical, product, and support services for the production, transmission, distribution, and efficient utilization of clean energy.
XJ Electric Co., Ltd. was founded in 1993 and is based in Xuchang, China.
Stock analysis
XJ Electric Co Ltd (000400) currently trades at ¥25.25, while our model-based Fair Value estimate is ¥27.78, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥40.52 per share, and 13 of the 26 models we run sit above the ¥25.25 price.
Bear case: the Dividend Discount group reads lowest at ¥6.84, and 13 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥20.84 (bear) to ¥34.72 (bull), the price of ¥25.25 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
XJ Electric Co Ltd reported revenue of 15.0B CNY in FY2025 versus 12.0B CNY in FY2021, a compound +5.7%/yr. Reported net income was 1.2B CNY in FY2025, compounding +12.7%/yr from FY2021.
Key figures
Market cap 25.7B CNY (≈ $3.9B) Mid · P/E ratio 29.7 · P/S ratio 1.65 · EPS (TTM) ¥0.8500 · Dividend yield 2.2% · Net margin 5.6% · Return on equity 7.3% · Return on assets (EBIT) 5.5% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 29% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −36% fair-value upside, at 10%, 000400 screens cheaper than that median.
Fair Value models
Bear¥20.84Fair Value ¥27.78Bull¥34.72
Price ¥25.25 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (¥0.2495 per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+9.5%
Revenue growth 30 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+14.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+12.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.0%
Dividend (yield on the price)2.2%
Per share before 2005divided by the spin-off factor 1.32
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.10.0% vs 2.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−4.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+10.5%
Yearly sales growth analysts expect, extended to five years.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about −6.1% a year for the price and +8.7% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Electrical Equipment & Parts · 564 stocks
Beats the industry median on 13/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+10.0% · Top 25%
Profitability
Return on equity (12 months)7.3% · Above median
Return on assets4.5% · Above median
Net margin (12 months)5.6% · Above median
Operating margin (12 months)7.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)16.6% · Above median
Dividend yield (12 months)2.2% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Electrical Equipment & Parts median · lower = cheaper
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). "XJ Electric Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/000400
Frequently asked questions
Is XJ Electric Co Ltd (000400) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥27.78 versus a price of ¥25.25, about +10% upside (fairly valued).
What is the fair value of 000400?
Our model-based fair value for XJ Electric Co Ltd is ¥27.78 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥25.25.
What is the quality score of 000400?
XJ Electric 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 price target for XJ Electric Co Ltd (000400)?
Our model-based price target is the fair value of ¥27.78 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario ¥20.84, optimistic scenario ¥34.72. It is a calculation from audited fundamentals, not an analyst target.
What is the XJ Electric Co Ltd stock forecast for 2026?
Our models put fair value at ¥27.78, about +10% upside versus a price of ¥25.25 (fairly valued). Cautious scenario ¥20.84, optimistic scenario ¥34.72. The calculation is refreshed regularly with new filings.
What is the revenue of XJ Electric Co Ltd (000400)?
XJ Electric Co Ltd reported trailing-twelve-month revenue of about 15.6B CNY (latest available figure, as of Nov 7, 2026).
Does XJ Electric Co Ltd pay a dividend?
XJ Electric Co Ltd currently shows a dividend yield of 2.21% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of XJ Electric Co Ltd (000400) and when is the ex-dividend date?
XJ Electric Co Ltd pays a dividend of ¥0.559 per share a year, a dividend yield of 2.2%. The last ex-dividend date was Sep 28, 2026. A dividend has been paid every year since 2011. The payout ratio is 65.8% of earnings. Free cash flow covers the dividend 4.25 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into XJ Electric Co Ltd (000400)?
For today's price to be fair in a discounted-cash-flow model, XJ Electric Co Ltd would have to grow free cash flow by -4.5 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.0 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of 000400 use?
Our models discount XJ Electric Co Ltd at 10.4 %: a base by market capitalisation (mid), damped by beta 1.01, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For XJ Electric Co Ltd that is -4.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has XJ Electric Co Ltd (000400) delivered so far?
Over the past 5 years revenue at XJ Electric Co Ltd grew +6.0 % a year. The price currently implies free-cash-flow growth of -4.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of XJ Electric Co Ltd (000400) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into XJ Electric Co Ltd (-4.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of XJ Electric Co Ltd (000400)?
The free-cash-flow yield on the price is 9.42 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow XJ Electric Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of XJ Electric Co Ltd (000400)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For XJ Electric Co Ltd it is ¥27.78 per share (as of Nov 7, 2026), against a price of ¥25.25. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is XJ Electric Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 000400 trades below its calculated fair value: price ¥25.25, fair value ¥27.78, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 000400?
No. The price is what the market pays today (¥25.25); the fair value is what the company's own numbers justify (¥27.78). For XJ Electric Co Ltd the two are ¥2.53 per share apart. That gap is exactly why we show both numbers side by side.
How much is XJ Electric Co Ltd worth?
The market values XJ Electric Co Ltd at about 25.7B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥25.25; our models calculate a fair value of ¥27.78 per share.
What do the bullish and bearish scenarios say about 000400?
Our models span a range for XJ Electric Co Ltd: cautious scenario ¥20.84, base ¥27.78, optimistic ¥34.72 per share (as of Nov 7, 2026, price ¥25.25). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 000400?
XJ Electric Co Ltd trades at a price-to-earnings ratio of 29.7 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥27.78 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 22.8. Other multiples: PEG 1.1, P/B 2.1, P/S 1.7, EV/EBITDA 14.0.
What is the PEG ratio of 000400?
The PEG ratio of XJ Electric Co Ltd is 1.12 (P/E divided by earnings growth, as of Nov 7, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of XJ Electric Co Ltd (000400)?
Balance-sheet figures for XJ Electric Co Ltd (as of Nov 7, 2026): return on equity 7.3%, debt of 0.02 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is 000400 from its 52-week high?
XJ Electric Co Ltd trades at ¥25.25, about 24% below its 52-week high of ¥33.36 and 29% above the low of ¥19.52 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥27.78 is for.
Which stocks are comparable to XJ Electric Co Ltd?
From the same area (Industrials) we also value Contemporary Amperex Technology Co, ABB Ltd, Vertiv Holdings, Delta Electronics (Thailand) Public Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is XJ Electric Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥25.25, calculated fair value ¥27.78 (+10%), Quality Score 66/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 000400 calculated?
We run XJ Electric Co Ltd through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥27.78 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. XJ Electric Co Ltd currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of XJ Electric Co Ltd (000400)?
The closing price on Nov 6, 2026 was ¥25.25. Our model-based fair value is ¥27.78, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with XJ Electric Co Ltd right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. 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.
Where does the earnings growth of XJ Electric Co Ltd (000400) come from?
Earnings per share at XJ Electric Co Ltd grew +1.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +7.6 %, EBIT margin −5.7 %, tax rate +0.5 %, residual (interest, one-offs) −0.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of XJ Electric Co Ltd
How large is the market capitalisation of XJ Electric Co Ltd (000400)?
The market capitalisation of XJ Electric Co Ltd is 25.7B CNY (≈ $3.9B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of XJ Electric Co Ltd (000400)?
The price-to-sales ratio of XJ Electric Co Ltd is 1.65 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of XJ Electric Co Ltd (000400)?
Earnings per share at XJ Electric Co Ltd are ¥0.8500 (price ÷ EPS = P/E 29.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of XJ Electric Co Ltd (000400)?
The dividend yield of XJ Electric Co Ltd is 2.2% (payout 65.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of XJ Electric Co Ltd (000400)?
The net margin of XJ Electric Co Ltd is 5.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of XJ Electric Co Ltd (000400)?
The return on equity (ROE) of XJ Electric Co Ltd is 7.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of XJ Electric Co Ltd (000400)?
On an EBIT basis the return on assets of XJ Electric Co Ltd is 5.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of XJ Electric Co Ltd (000400)?
The operating margin of XJ Electric Co Ltd is 7.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at XJ Electric Co Ltd (000400)?
Revenue at XJ Electric Co Ltd is growing +16.6% versus a year earlier (3y avg −0.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at XJ Electric Co Ltd (000400)?
Earnings per share at XJ Electric Co Ltd are growing −31.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does XJ Electric Co Ltd (000400) hold?
XJ Electric Co Ltd holds more cash than debt, 5.3B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch XJ Electric Co Ltd in the live analysis
One click puts XJ Electric Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 7, 2026