Beijing Jetsen Tech Co (300182) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Beijing Jetsen Tech Co stock ¥2.00, price ¥5.93, that is 66.3% below the price, quality 48 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 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 ¥3.24 – ¥8.94 · fair‑value band ¥1.50 – ¥2.16 · the ¥5.93 price screens above the ¥2.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Beijing Jetsen Tech Co in your weekly email
Every Wednesday you see whether Beijing Jetsen Tech 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.
Beijing Jetsen Technology Co., Ltd engages in the operation and distribution of new media copyrights in China.
Show moreShow less
The company offers virtual digital human products, such as virtual digital human Asian games torchbearer and virtual technology service; film and animation copyright distribution and operation; planning, production, and distribution of film and television; chat PV, an AI intelligent creation engine; and new media operation solutions.
It is also involved in the audio and video technology business; and provision of digital marketing services. The company was founded in 2006 and is based in Beijing, China.
Stock analysis
Beijing Jetsen Tech Co (300182) currently trades at ¥5.93, while our model-based Fair Value estimate is ¥2.00, 66% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥2.27 per share, and 1 of the 16 models we run sit above the ¥5.93 price.
Bear case: the Dividend Discount group reads lowest at ¥0.3300, and 15 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥1.50 (bear) to ¥2.16 (bull), the price of ¥5.93 sits above 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 48/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Beijing Jetsen Tech Co reported revenue of 2.6B CNY in FY2025 versus 3.7B CNY in FY2021, a compound −8.2%/yr. Reported net income was 190M CNY in FY2025, compounding −18.5%/yr from FY2021.
Key figures
Market cap 15.8B CNY (≈ $2.4B) Mid · P/E ratio 74.1 · P/S ratio 6.93 · EPS (TTM) ¥0.0800 · Dividend yield 0.1% · Net margin 9.0% · Return on equity 2.6% · Return on assets (EBIT) 4.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 30 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 37% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 28% fair-value upside, at −66%, 300182 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.3100 to ¥12.25). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥1.50Fair Value ¥2.00Bull¥2.16
Price ¥5.93 · Downside -66.3%
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 (¥0.0624 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.8/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−7.7%
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.
−12.2%
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.
−3.6%
Start year 2020 (pandemic). Over 10 years: −1.4% a year
Revenue growth 18 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.
+22.2%
’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.
−15.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.7%
Dividend (yield on the price)0.1%
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.12% → 12%
⚠ Revenue per share shrinking 7.8%/yr over ~6Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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.Information Technology Services · 479 stocks
Beats the industry median on 3/12 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−66.3% · Bottom 25%
Profitability
Return on equity (12 months)2.6% · Below median
Return on assets1.7% · Below median
Net margin (12 months)9.0% · Top 25%
Operating margin (12 months)2.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−34.0% · Bottom 25%
Dividend yield (12 months)0.1% · Bottom 25%
Balance sheet
Debt / equity0.03× · Below median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
P/E (12 months)74.1× · Priciest 25%
P/B1.88× · Cheaper than median
P/S (12 months)6.93× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 41
FUTURE (revenue growth)0· sector 31
PAST (return on equity)10· sector 36
HEALTH (low debt)99· sector 98
DIVIDEND (yield)2· sector 40
VALUE 0: the price sits above our fair-value range.
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). "Beijing Jetsen Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/300182
Frequently asked questions
Is Beijing Jetsen Tech Co (300182) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥2.00 versus a price of ¥5.93, about 66% lower (overvalued).
What is the fair value of 300182?
Our model-based fair value for Beijing Jetsen Tech Co is ¥2.00 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥5.93.
What is the quality score of 300182?
Beijing Jetsen Tech Co has a Quality Score of 48/100. 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 Beijing Jetsen Tech Co (300182)?
Our model-based price target is the fair value of ¥2.00 (as of Nov 7, 2026) from 16 valuation models. Cautious scenario ¥1.50, optimistic scenario ¥2.16. It is a calculation from audited fundamentals, not an analyst target.
What is the Beijing Jetsen Tech Co stock forecast for 2026?
Our models put fair value at ¥2.00, about 66% lower versus a price of ¥5.93 (overvalued). Cautious scenario ¥1.50, optimistic scenario ¥2.16. The calculation is refreshed regularly with new filings.
What is the revenue of Beijing Jetsen Tech Co (300182)?
Beijing Jetsen Tech Co reported trailing-twelve-month revenue of about 2.3B CNY (latest available figure, as of Nov 7, 2026).
Does Beijing Jetsen Tech Co pay a dividend?
Beijing Jetsen Tech Co currently shows a dividend yield of 0.12% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Beijing Jetsen Tech Co (300182) and when is the ex-dividend date?
Beijing Jetsen Tech Co pays a dividend of ¥0.007 per share a year, a dividend yield of 0.1%. The last ex-dividend date was Jul 29, 2026. The payout ratio is 8.8% of earnings. Our assessment: Token dividend. At a yield of 0.1% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.1% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of Beijing Jetsen Tech Co (300182)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Beijing Jetsen Tech Co it is ¥2.00 per share (as of Nov 7, 2026), against a price of ¥5.93. It is the blended result of 16 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Beijing Jetsen Tech Co stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 300182 trades above its calculated fair value: price ¥5.93, fair value ¥2.00, a gap of about −66% (overvalued). 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 300182?
No. The price is what the market pays today (¥5.93); the fair value is what the company's own numbers justify (¥2.00). For Beijing Jetsen Tech Co the two are ¥3.93 per share apart. That gap is exactly why we show both numbers side by side.
How much is Beijing Jetsen Tech Co worth?
The market values Beijing Jetsen Tech Co at about 15.8B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥5.93; our models calculate a fair value of ¥2.00 per share.
What do the bullish and bearish scenarios say about 300182?
Our models span a range for Beijing Jetsen Tech Co: cautious scenario ¥1.50, base ¥2.00, optimistic ¥2.16 per share (as of Nov 7, 2026, price ¥5.93). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300182?
Beijing Jetsen Tech Co trades at a price-to-earnings ratio of 74.1 (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 ¥2.00 is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 37.8. Other multiples: P/B 1.9, P/S 6.9.
How solid is the balance sheet of Beijing Jetsen Tech Co (300182)?
Balance-sheet figures for Beijing Jetsen Tech Co (as of Nov 7, 2026): return on equity 2.6%, debt of 0.03 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is 300182 from its 52-week high?
Beijing Jetsen Tech Co trades at ¥5.93, about 34% below its 52-week high of ¥8.94 and 37% above the low of ¥4.33 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥2.00 is for.
Which stocks are comparable to Beijing Jetsen Tech Co?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Beijing Jetsen Tech Co stock attractive at the current price?
The data as of Nov 7, 2026: price ¥5.93, calculated fair value ¥2.00 (−66%), Quality Score 48/100, from 16 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 300182 calculated?
We run Beijing Jetsen Tech Co through 16 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥2.00 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 13.0% above its aggregate fair value. Beijing Jetsen Tech Co itself currently trades above fair value. 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 Beijing Jetsen Tech Co (300182)?
The closing price on Nov 6, 2026 was ¥5.93. Our model-based fair value is ¥2.00, about 66% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Beijing Jetsen Tech Co right now?
The price sits above even our optimistic bull case (¥2.16). The favourable scenario is already priced in. Weak quality (48/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Beijing Jetsen Tech Co
How large is the market capitalisation of Beijing Jetsen Tech Co (300182)?
The market capitalisation of Beijing Jetsen Tech Co is 15.8B CNY (≈ $2.4B). 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 Beijing Jetsen Tech Co (300182)?
The price-to-sales ratio of Beijing Jetsen Tech Co is 6.93 (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 Beijing Jetsen Tech Co (300182)?
Earnings per share at Beijing Jetsen Tech Co are ¥0.0800 (price ÷ EPS = P/E 74.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Beijing Jetsen Tech Co (300182)?
The dividend yield of Beijing Jetsen Tech Co is 0.1% (payout 8.8%). 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 Beijing Jetsen Tech Co (300182)?
The net margin of Beijing Jetsen Tech Co is 9.0% (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 Beijing Jetsen Tech Co (300182)?
The return on equity (ROE) of Beijing Jetsen Tech Co is 2.6% (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 Beijing Jetsen Tech Co (300182)?
On an EBIT basis the return on assets of Beijing Jetsen Tech Co is 4.8% (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 Beijing Jetsen Tech Co (300182)?
The operating margin of Beijing Jetsen Tech Co is 2.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Beijing Jetsen Tech Co (300182)?
Revenue at Beijing Jetsen Tech Co is growing −34.0% versus a year earlier (3y avg −12.2%). 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 Beijing Jetsen Tech Co (300182)?
Earnings per share at Beijing Jetsen Tech Co are growing +235% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Beijing Jetsen Tech Co (300182) generate?
The free cash flow of Beijing Jetsen Tech Co is −84.1M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Beijing Jetsen Tech Co (300182) carry?
The net debt of Beijing Jetsen Tech Co is 527M CNY (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Beijing Jetsen Tech Co in the live analysis
One click puts Beijing Jetsen Tech Co on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026