NINGBO HENGSHUAI Co. LTD. (300969) fair value: what the stock is really worth
As of Nov 11, 2026: fair value (intrinsic value) of NINGBO HENGSHUAI Co. LTD. stock ¥25.44, price ¥95.30, that is 73.3% below the price, quality 51 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 8, 2026.
How to read this chart
60‑month range ¥16.47 – ¥120.67 · fair‑value band ¥14.06 – ¥42.62 · the ¥95.30 price screens above the ¥25.44 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow NINGBO HENGSHUAI Co. in your weekly email
Every Wednesday you see whether NINGBO HENGSHUAI 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.
NINGBO HENGSHUAI Co., LTD. engages in the research and development, production, and sale of automotive motor technology and fluid technology related products worldwide.
Show moreShow less
It offers driving vision washing system products that include automobile washing pumps, washing system products, active sensing washing systems of smart car advanced driving assistance systems (ADAS) sensors, and other products; and thermal management system products, such as cooling manifolds, electronic circulation pumps, and other products of new energy vehicle thermal management systems.
The company also provides motor technology products comprising trunk and side door motors, fan motors, ABS Motors, drum motors, and others; and electric module products, including invisible door handle drive mechanisms, charging small door actuators, and others.
The company was founded in 2001 and is headquartered in Ningbo, China. NINGBO HENGSHUAI Co., LTD. is a subsidiary of Ningbo Hengshuai Investment Management Co., Ltd.
Stock analysis
NINGBO HENGSHUAI Co. LTD. (300969) currently trades at ¥95.30, while our model-based Fair Value estimate is ¥25.44, 73% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥19.88 per share, and 0 of the 26 models we run sit above the ¥95.30 price.
Bear case: the Asset-Based group reads lowest at ¥5.32, and 26 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥14.06 (bear) to ¥42.62 (bull), the price of ¥95.30 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 51/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
NINGBO HENGSHUAI Co. LTD. reported revenue of 947M CNY in FY2025 versus 584M CNY in FY2021, a compound +12.8%/yr. Reported net income was 167M CNY in FY2025, compounding +9.6%/yr from FY2021.
Key figures
Market cap 11.7B CNY (≈ $1.8B) Mid · P/E ratio 94.4 · P/S ratio 15.7 · EPS (TTM) ¥1.01 · Dividend yield 0.3% · Net margin 15.4% · Return on equity 10.3% · Return on assets (EBIT) 13.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 59% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at −73%, 300969 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥2.10 to ¥32.58). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥14.06Fair Value ¥25.44Bull¥42.62
Price ¥95.30 · Downside -73.3%
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 (¥0.6580 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.89/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.5%
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.
+8.6%
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.
+22.7%
Start year 2020 (pandemic)
Revenue growth 8 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.
+15.4%
’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.
+13.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.4%
Dividend (yield on the price)0.3%
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.22% → 19%
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).
+45.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +43.3% a year for the price.
Compare NINGBO HENGSHUAI 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.Auto Parts · 669 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−73.3% · Bottom 25%
Profitability
Return on equity (12 months)10.3% · Above median
Return on assets8.1% · Top 25%
Net margin (12 months)15.4% · Top 25%
Operating margin (12 months)14.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)25.9% · Top 25%
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Auto 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.
Is NINGBO HENGSHUAI Co. LTD. (300969) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of ¥25.44 versus a price of ¥95.30, about 73% lower (overvalued).
What is the fair value of 300969?
Our model-based fair value for NINGBO HENGSHUAI Co. LTD. is ¥25.44 (as of Nov 8, 2026), built from audited fundamentals. The current price: ¥95.30.
What is the quality score of 300969?
NINGBO HENGSHUAI Co. LTD. has a Quality Score of 51/100. 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 NINGBO HENGSHUAI Co. LTD. (300969)?
Our model-based price target is the fair value of ¥25.44 (as of Nov 8, 2026) from 26 valuation models. Cautious scenario ¥14.06, optimistic scenario ¥42.62. It is a calculation from audited fundamentals, not an analyst target.
What is the NINGBO HENGSHUAI Co. LTD. stock forecast for 2026?
Our models put fair value at ¥25.44, about 73% lower versus a price of ¥95.30 (overvalued). Cautious scenario ¥14.06, optimistic scenario ¥42.62. The calculation is refreshed regularly with new filings.
What is the revenue of NINGBO HENGSHUAI Co. LTD. (300969)?
NINGBO HENGSHUAI Co. LTD. reported trailing-twelve-month revenue of about 1.0B CNY (latest available figure, as of Nov 8, 2026).
Does NINGBO HENGSHUAI Co. LTD. pay a dividend?
NINGBO HENGSHUAI Co. LTD. currently shows a dividend yield of 0.26% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of NINGBO HENGSHUAI Co. LTD. (300969) and when is the ex-dividend date?
NINGBO HENGSHUAI Co. LTD. pays a dividend of ¥0.25 per share a year, a dividend yield of 0.3%. The last ex-dividend date was May 28, 2026. A dividend has been paid every year since at least 2021. The payout ratio is 24.8% of earnings. Free cash flow covers the dividend 3.15 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 NINGBO HENGSHUAI Co. LTD. (300969)?
For today's price to be fair in a discounted-cash-flow model, NINGBO HENGSHUAI Co. LTD. would have to grow free cash flow by +45.7 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of 300969 use?
Our models discount NINGBO HENGSHUAI Co. LTD. at 12.8 %: a base by market capitalisation (small), damped by beta 1.29, 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 NINGBO HENGSHUAI Co. LTD. that is +45.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.8 %) and the same formula as our fair value.
How much growth has NINGBO HENGSHUAI Co. LTD. (300969) delivered so far?
Over the past 5 years revenue at NINGBO HENGSHUAI Co. LTD. grew +22.7 % a year. The price currently implies free-cash-flow growth of +45.7 % 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 NINGBO HENGSHUAI Co. LTD. (300969) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into NINGBO HENGSHUAI Co. LTD. (+45.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NINGBO HENGSHUAI Co. LTD. (300969)?
The free-cash-flow yield on the price is 1.21 %: that much free cash flow NINGBO HENGSHUAI Co. LTD. produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NINGBO HENGSHUAI Co. LTD. (300969)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NINGBO HENGSHUAI Co. LTD. it is ¥25.44 per share (as of Nov 8, 2026), against a price of ¥95.30. 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 NINGBO HENGSHUAI Co. LTD. stock overvalued or undervalued in 2026?
As of Nov 8, 2026, 300969 trades above its calculated fair value: price ¥95.30, fair value ¥25.44, a gap of about −73% (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 300969?
No. The price is what the market pays today (¥95.30); the fair value is what the company's own numbers justify (¥25.44). For NINGBO HENGSHUAI Co. LTD. the two are ¥69.86 per share apart. That gap is exactly why we show both numbers side by side.
How much is NINGBO HENGSHUAI Co. LTD. worth?
The market values NINGBO HENGSHUAI Co. LTD. at about 11.7B CNY (market capitalisation, as of Nov 8, 2026). Per share that is ¥95.30; our models calculate a fair value of ¥25.44 per share.
What do the bullish and bearish scenarios say about 300969?
Our models span a range for NINGBO HENGSHUAI Co. LTD.: cautious scenario ¥14.06, base ¥25.44, optimistic ¥42.62 per share (as of Nov 8, 2026, price ¥95.30). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300969?
NINGBO HENGSHUAI Co. LTD. trades at a price-to-earnings ratio of 94.4 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥25.44 is built from several models across several years. Other multiples: P/B 11.6, P/S 15.7, EV/EBITDA 79.5.
How solid is the balance sheet of NINGBO HENGSHUAI Co. LTD. (300969)?
Balance-sheet figures for NINGBO HENGSHUAI Co. LTD. (as of Nov 8, 2026): return on equity 10.3%, debt of 0.23 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is 300969 from its 52-week high?
NINGBO HENGSHUAI Co. LTD. trades at ¥95.30, about 21% below its 52-week high of ¥120.67 and 59% above the low of ¥59.90 (as of Nov 11, 2026). Distance from the high says nothing about value: that is what the fair value of ¥25.44 is for.
Which stocks are comparable to NINGBO HENGSHUAI Co. LTD.?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 NINGBO HENGSHUAI Co. LTD. stock attractive at the current price?
The data as of Nov 8, 2026: price ¥95.30, calculated fair value ¥25.44 (−73%), Quality Score 51/100, 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 300969 calculated?
We run NINGBO HENGSHUAI 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 ¥25.44 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. NINGBO HENGSHUAI 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 NINGBO HENGSHUAI Co. LTD. (300969)?
The closing price on Nov 11, 2026 was ¥95.30. Our model-based fair value is ¥25.44, about 73% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NINGBO HENGSHUAI Co. LTD. right now?
The price sits above even our optimistic bull case (¥42.62). The favourable scenario is already priced in. The model range is unusually wide (¥14.06 to ¥42.62). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of NINGBO HENGSHUAI Co. LTD.
How large is the market capitalisation of NINGBO HENGSHUAI Co. LTD. (300969)?
The market capitalisation of NINGBO HENGSHUAI Co. LTD. is 11.7B CNY (≈ $1.8B). 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 NINGBO HENGSHUAI Co. LTD. (300969)?
The price-to-sales ratio of NINGBO HENGSHUAI Co. LTD. is 15.7 (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 NINGBO HENGSHUAI Co. LTD. (300969)?
Earnings per share at NINGBO HENGSHUAI Co. LTD. are ¥1.01 (price ÷ EPS = P/E 94.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NINGBO HENGSHUAI Co. LTD. (300969)?
The dividend yield of NINGBO HENGSHUAI Co. LTD. is 0.3% (payout 24.8%). 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 NINGBO HENGSHUAI Co. LTD. (300969)?
The net margin of NINGBO HENGSHUAI Co. LTD. is 15.4% (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 NINGBO HENGSHUAI Co. LTD. (300969)?
The return on equity (ROE) of NINGBO HENGSHUAI Co. LTD. is 10.3% (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 NINGBO HENGSHUAI Co. LTD. (300969)?
On an EBIT basis the return on assets of NINGBO HENGSHUAI Co. LTD. is 13.6% (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 NINGBO HENGSHUAI Co. LTD. (300969)?
The operating margin of NINGBO HENGSHUAI Co. LTD. is 14.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NINGBO HENGSHUAI Co. LTD. (300969)?
Revenue at NINGBO HENGSHUAI Co. LTD. is growing +25.9% versus a year earlier (3y avg +8.6%). 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 NINGBO HENGSHUAI Co. LTD. (300969)?
Earnings per share at NINGBO HENGSHUAI Co. LTD. are growing −12.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does NINGBO HENGSHUAI Co. LTD. (300969) carry?
The net debt of NINGBO HENGSHUAI Co. LTD. is 233M CNY (fiscal year 2025, ≈ 1.8 yrs of FCF). 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 NINGBO HENGSHUAI Co. LTD. in the live analysis
One click puts NINGBO HENGSHUAI 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 8, 2026