Shanghai Fullhan Microelectronics Co Ltd (300613) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of Shanghai Fullhan Microelectronics Co Ltd stock ¥41.42, price ¥82.79, that is 50.0% below the price, quality 64 out of 100. Rating: strongly overvalued. 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 ¥25.71 – ¥121.29 · fair‑value band ¥29.00 – ¥53.84 · the ¥82.79 price screens above the ¥41.42 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Shanghai Fullhan Microelectronics Co in your weekly email
Every Wednesday you see whether Shanghai Fullhan Microelectronics 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.
Shanghai Fullhan Microelectronics Co., Ltd., together with its subsidiaries, engages in the development and design of integrated circuit chips, electronic products, and communication equipment in China and internationally.
Show moreShow less
The company provides various chips comprising HD analog image signal processors (ISP), IP camera system on chips (SoC), HD analog Rx, digital video recorder (DVR) SoC, network video recorder SoC, smart display SoC, automotive camera ISP, automotive HD analog Rx, and automotive DVR SoC. It also offers professional technology services, such as technology development and IC design; and technology transfer and technical consulting services.
In addition, the company is involved in the development, design, and manufacturing of computer system software; sales of self-produced products; and import, export, and wholesale of integrated circuits, electronic products, communication equipment, computers, and accessories and consumables.
Fullhan Microelectronics Co., Ltd. was founded in 2004 and is headquartered in Shanghai, China.
Stock analysis
Shanghai Fullhan Microelectronics Co Ltd (300613) currently trades at ¥82.79, while our model-based Fair Value estimate is ¥41.42, 50% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥41.67 per share, and 0 of the 26 models we run sit above the ¥82.79 price.
Bear case: the Dividend Discount group reads lowest at ¥6.61, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥29.00 (bear) to ¥53.84 (bull), the price of ¥82.79 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 64/100 (solid quality), in the Technology sector.
Mixed Growth: Spin-off in 2021: revenue and profit before it include the divested business. Growth is measured afresh from 2021.
Shanghai Fullhan Microelectronics Co Ltd reported revenue of 1.7B CNY in FY2025 versus 1.7B CNY in FY2021, a compound −0.4%/yr. Reported net income was 145M CNY in FY2025, compounding −20.6%/yr from FY2021.
Key figures
Market cap 19.3B CNY (≈ $2.9B) Mid · P/E ratio 40.6 · P/S ratio 7.81 · EPS (TTM) ¥2.04 · Dividend yield 0.1% · Net margin 19.1% · Return on equity 14.8% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 64 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 110% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −17% fair-value upside, at −50%, 300613 screens richer than that median.
Fair Value models
Bear¥29.00Fair Value ¥41.42Bull¥53.84
Price ¥82.79 · Downside -50.0%
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 (¥1.70 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.55/100
Spin-off in 2021: revenue and profit before it include the divested business. Growth is measured afresh from 2021.
Revenue growth 1 year
−5.6%
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.
−7.1%
’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.
+19.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+19.5%
Dividend (yield on the price)0.1%
Per share before 2021divided by the spin-off factor 1.4995
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.19.5% vs 14.5%, 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.14% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+27.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
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 +25.3% a year for the price.
Compare Shanghai Fullhan Microelectronics Co Ltd with another stock
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.Semiconductors · 399 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score64 · Above median
Fair Value upside−50.0% · Below median
Profitability
Return on equity (12 months)14.8% · Above median
Return on assets3.5% · Above median
Net margin (12 months)19.1% · Above median
Operating margin (12 months)32.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)144.7% · Top 25%
Dividend yield (12 months)0.1% · Bottom 25%
Balance sheet
Debt / equity0.19× · Above median
Valuation Multiplesvs Semiconductors median · lower = cheaper
P/E (12 months)40.6× · Pricier than median
P/B6.61× · Priciest 25%
P/S (12 months)7.81× · Pricier than median
Price / free cash flow (fiscal year)50.1× · Pricier than median
EV/EBITDA29.2× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)100· sector 100
PAST (return on equity)59· sector 24
HEALTH (low debt)90· sector 96
DIVIDEND (yield)2· sector 19
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). "Shanghai Fullhan Microelectronics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/300613
Frequently asked questions
Is Shanghai Fullhan Microelectronics Co Ltd (300613) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of ¥41.42 versus a price of ¥82.79, about 50% lower (overvalued).
What is the fair value of 300613?
Our model-based fair value for Shanghai Fullhan Microelectronics Co Ltd is ¥41.42 (as of Nov 7, 2026), built from audited fundamentals. The current price: ¥82.79.
What is the quality score of 300613?
Shanghai Fullhan Microelectronics Co Ltd has a Quality Score of 64/100. 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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
Our model-based price target is the fair value of ¥41.42 (as of Nov 7, 2026) from 26 valuation models. Cautious scenario ¥29.00, optimistic scenario ¥53.84. It is a calculation from audited fundamentals, not an analyst target.
What is the Shanghai Fullhan Microelectronics Co Ltd stock forecast for 2026?
Our models put fair value at ¥41.42, about 50% lower versus a price of ¥82.79 (overvalued). Cautious scenario ¥29.00, optimistic scenario ¥53.84. The calculation is refreshed regularly with new filings.
What is the revenue of Shanghai Fullhan Microelectronics Co Ltd (300613)?
Shanghai Fullhan Microelectronics Co Ltd reported trailing-twelve-month revenue of about 2.5B CNY (latest available figure, as of Nov 7, 2026).
Does Shanghai Fullhan Microelectronics Co Ltd pay a dividend?
Shanghai Fullhan Microelectronics Co Ltd currently shows a dividend yield of 0.10% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Shanghai Fullhan Microelectronics Co Ltd (300613) and when is the ex-dividend date?
Shanghai Fullhan Microelectronics Co Ltd pays a dividend of ¥0.08 per share a year, a dividend yield of 0.1%. The last ex-dividend date was Jun 2, 2026. A dividend has been paid every year since at least 2017. The payout ratio is 3.9% of earnings. Free cash flow covers the dividend 20.60 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Shanghai Fullhan Microelectronics Co Ltd (300613)?
For today's price to be fair in a discounted-cash-flow model, Shanghai Fullhan Microelectronics Co Ltd would have to grow free cash flow by +27.4 % per year for five years (discount rate 10.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.6 % 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 300613 use?
Our models discount Shanghai Fullhan Microelectronics Co Ltd at 10.3 %: a base by market capitalisation (mid), damped by beta 0.94, 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 Shanghai Fullhan Microelectronics Co Ltd that is +27.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.3 %) and the same formula as our fair value.
How much growth has Shanghai Fullhan Microelectronics Co Ltd (300613) delivered so far?
Over the past 5 years revenue at Shanghai Fullhan Microelectronics Co Ltd grew +22.6 % a year. The price currently implies free-cash-flow growth of +27.4 % 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 Shanghai Fullhan Microelectronics Co Ltd (300613) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into Shanghai Fullhan Microelectronics Co Ltd (+27.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Shanghai Fullhan Microelectronics Co Ltd (300613)?
The free-cash-flow yield on the price is 1.99 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Shanghai Fullhan Microelectronics Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shanghai Fullhan Microelectronics Co Ltd (300613)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shanghai Fullhan Microelectronics Co Ltd it is ¥41.42 per share (as of Nov 7, 2026), against a price of ¥82.79. 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 Shanghai Fullhan Microelectronics Co Ltd stock overvalued or undervalued in 2026?
As of Nov 7, 2026, 300613 trades above its calculated fair value: price ¥82.79, fair value ¥41.42, a gap of about −50% (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 300613?
No. The price is what the market pays today (¥82.79); the fair value is what the company's own numbers justify (¥41.42). For Shanghai Fullhan Microelectronics Co Ltd the two are ¥41.37 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shanghai Fullhan Microelectronics Co Ltd worth?
The market values Shanghai Fullhan Microelectronics Co Ltd at about 19.3B CNY (market capitalisation, as of Nov 7, 2026). Per share that is ¥82.79; our models calculate a fair value of ¥41.42 per share.
What do the bullish and bearish scenarios say about 300613?
Our models span a range for Shanghai Fullhan Microelectronics Co Ltd: cautious scenario ¥29.00, base ¥41.42, optimistic ¥53.84 per share (as of Nov 7, 2026, price ¥82.79). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300613?
Shanghai Fullhan Microelectronics Co Ltd trades at a price-to-earnings ratio of 40.6 (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 ¥41.42 is built from several models across several years. Other multiples: P/B 6.6, P/S 7.8, EV/EBITDA 29.2.
How solid is the balance sheet of Shanghai Fullhan Microelectronics Co Ltd (300613)?
Balance-sheet figures for Shanghai Fullhan Microelectronics Co Ltd (as of Nov 7, 2026): return on equity 14.8%, debt of 0.19 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 300613 from its 52-week high?
Shanghai Fullhan Microelectronics Co Ltd trades at ¥82.79, about 5% below its 52-week high of ¥86.88 and 110% above the low of ¥39.45 (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of ¥41.42 is for.
Which stocks are comparable to Shanghai Fullhan Microelectronics Co Ltd?
From the same area (Technology) we also value NVIDIA Corporation, Taiwan Semiconductor Manufacturing Company, Broadcom Inc, Micron Technology, Inc, 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 Shanghai Fullhan Microelectronics Co Ltd stock attractive at the current price?
The data as of Nov 7, 2026: price ¥82.79, calculated fair value ¥41.42 (−50%), Quality Score 64/100, 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 300613 calculated?
We run Shanghai Fullhan Microelectronics 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 ¥41.42 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 14.0% above its aggregate fair value. Shanghai Fullhan Microelectronics Co Ltd 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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
The closing price on Nov 12, 2026 was ¥82.79. Our model-based fair value is ¥41.42, about 50% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shanghai Fullhan Microelectronics Co Ltd right now?
The price sits above even our optimistic bull case (¥53.84). The favourable scenario is already priced in. Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥29.00 to ¥53.84) leaves room in how you read the outcome.
Where does the earnings growth of Shanghai Fullhan Microelectronics Co Ltd (300613) come from?
Earnings per share at Shanghai Fullhan Microelectronics Co Ltd grew +22.2 % a year from 2013 to 2024. Broken into its drivers: revenue per share +26.6 %, EBIT margin −4.6 %, tax rate +1.3 %, residual (interest, one-offs) +0.0 %. 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 Shanghai Fullhan Microelectronics Co Ltd
How large is the market capitalisation of Shanghai Fullhan Microelectronics Co Ltd (300613)?
The market capitalisation of Shanghai Fullhan Microelectronics Co Ltd is 19.3B CNY (≈ $2.9B). 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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
The price-to-sales ratio of Shanghai Fullhan Microelectronics Co Ltd is 7.81 (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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
Earnings per share at Shanghai Fullhan Microelectronics Co Ltd are ¥2.04 (price ÷ EPS = P/E 40.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shanghai Fullhan Microelectronics Co Ltd (300613)?
The dividend yield of Shanghai Fullhan Microelectronics Co Ltd is 0.1% (payout 3.9%). 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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
The net margin of Shanghai Fullhan Microelectronics Co Ltd is 19.1% (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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
The return on equity (ROE) of Shanghai Fullhan Microelectronics Co Ltd is 14.8% (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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
On an EBIT basis the return on assets of Shanghai Fullhan Microelectronics Co Ltd is 8.1% (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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
The operating margin of Shanghai Fullhan Microelectronics Co Ltd is 32.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shanghai Fullhan Microelectronics Co Ltd (300613)?
Revenue at Shanghai Fullhan Microelectronics Co Ltd is growing +145% versus a year earlier (3y avg −7.1%). 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 Shanghai Fullhan Microelectronics Co Ltd (300613)?
Earnings per share at Shanghai Fullhan Microelectronics Co Ltd are growing +28.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Shanghai Fullhan Microelectronics Co Ltd (300613) hold?
Shanghai Fullhan Microelectronics Co Ltd holds more cash than debt, 1.1B CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Shanghai Fullhan Microelectronics Co Ltd in the live analysis
One click puts Shanghai Fullhan Microelectronics 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