Yantai Ishikawa Sealing Technology Co.Ltd. (301020) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Yantai Ishikawa Sealing Technology Co.Ltd. stock ¥11.12, price ¥19.72, that is 43.6% below the price, quality 69 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 6, 2026.
How to read this chart
60‑month range ¥11.08 – ¥41.20 · fair‑value band ¥8.22 – ¥14.22 · the ¥19.72 price screens above the ¥11.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Yantai Ishikawa Sealing Technology Co.Ltd. in your weekly email
Every Wednesday you see whether Yantai Ishikawa Sealing Technology Co.Ltd. 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.
Yantai Ishikawa Sealing Technology Co., Ltd. manufactures and sells automotive parts in China and internationally.
Show moreShow less
The company provides sealing gaskets, heat insulation shields, sealing fiberboards, metal coated boards and other sealing products, and materials which are used in automobiles, generator sets, construction machinery, motorcycles, shipbuilding, general machinery, refrigeration, and petrochemicals industries.
The company was founded in 1991 and is based in Yantai, China.
Stock analysis
Yantai Ishikawa Sealing Technology Co.Ltd. (301020) currently trades at ¥19.72, while our model-based Fair Value estimate is ¥11.12, 44% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of ¥12.67 per share, and 1 of the 26 models we run sit above the ¥19.72 price.
Bear case: the Dividend Discount group reads lowest at ¥3.80, and 25 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥8.22 (bear) to ¥14.22 (bull), the price of ¥19.72 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 69/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Yantai Ishikawa Sealing Technology Co.Ltd. reported revenue of 559M CNY in FY2025 versus 495M CNY in FY2021, a compound +3.1%/yr. Reported net income was 88.5M CNY in FY2025, compounding −1.1%/yr from FY2021.
Key figures
Market cap 2.9B CNY (≈ $433M) Small · P/E ratio 28.6 · P/S ratio 4.65 · EPS (TTM) ¥0.6900 · Dividend yield 0.9% · Net margin 16.4% · Return on equity 10.3% · Return on assets (EBIT) 7.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 19% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −38% fair-value upside, at −44%, 301020 screens richer than that median.
Fair Value models
Bear¥8.22Fair Value ¥11.12Bull¥14.22
Price ¥19.72 · Downside -43.6%
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 (¥0.4359 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.68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+6.1%
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.
+11.4%
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.
+2.7%
Start year 2020 (pandemic). Over 10 years: +9.5% a year
Revenue growth 11 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.
+7.7%
’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.
−2.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.4%
Dividend (yield on the price)0.9%
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.−3.4% vs 9.5%, slowing
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.24% → 16%
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).
+24.0%
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 +21.9% a year for the price.
Compare Yantai Ishikawa Sealing Technology 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.Metal Fabrication · 259 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−43.6% · Below median
Profitability
Return on equity (12 months)10.3% · Above median
Return on assets7.1% · Top 25%
Net margin (12 months)16.4% · Top 25%
Operating margin (12 months)26.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.7% · Above median
Dividend yield (12 months)0.9% · Below median
Valuation Multiplesvs Metal Fabrication 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of ¥11.12 versus a price of ¥19.72, about 44% lower (overvalued).
What is the fair value of 301020?
Our model-based fair value for Yantai Ishikawa Sealing Technology Co.Ltd. is ¥11.12 (as of Nov 6, 2026), built from audited fundamentals. The current price: ¥19.72.
What is the quality score of 301020?
Yantai Ishikawa Sealing Technology Co.Ltd. has a Quality Score of 69/100. 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Our model-based price target is the fair value of ¥11.12 (as of Nov 6, 2026) from 26 valuation models. Cautious scenario ¥8.22, optimistic scenario ¥14.22. It is a calculation from audited fundamentals, not an analyst target.
What is the Yantai Ishikawa Sealing Technology Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥11.12, about 44% lower versus a price of ¥19.72 (overvalued). Cautious scenario ¥8.22, optimistic scenario ¥14.22. The calculation is refreshed regularly with new filings.
What is the revenue of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Yantai Ishikawa Sealing Technology Co.Ltd. reported trailing-twelve-month revenue of about 621M CNY (latest available figure, as of Nov 6, 2026).
Does Yantai Ishikawa Sealing Technology Co.Ltd. pay a dividend?
Yantai Ishikawa Sealing Technology Co.Ltd. currently shows a dividend yield of 0.91% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Yantai Ishikawa Sealing Technology Co.Ltd. (301020) and when is the ex-dividend date?
Yantai Ishikawa Sealing Technology Co.Ltd. pays a dividend of ¥0.18 per share a year, a dividend yield of 0.9%. The last ex-dividend date was Sep 24, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 26.1% of earnings. Free cash flow covers the dividend 2.48 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
For today's price to be fair in a discounted-cash-flow model, Yantai Ishikawa Sealing Technology Co.Ltd. would have to grow free cash flow by +24.0 % per year for five years (discount rate 11.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +2.8 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of 301020 use?
Our models discount Yantai Ishikawa Sealing Technology Co.Ltd. at 11.5 %: a base by market capitalisation (small), damped by beta 0.85, 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 Yantai Ishikawa Sealing Technology Co.Ltd. that is +24.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.5 %) and the same formula as our fair value.
How much growth has Yantai Ishikawa Sealing Technology Co.Ltd. (301020) delivered so far?
Over the past 5 years revenue at Yantai Ishikawa Sealing Technology Co.Ltd. grew +2.8 % a year. The price currently implies free-cash-flow growth of +24.0 % 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Yantai Ishikawa Sealing Technology Co.Ltd. (+24.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The free-cash-flow yield on the price is 2.26 %: that much free cash flow Yantai Ishikawa Sealing Technology Co.Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yantai Ishikawa Sealing Technology Co.Ltd. it is ¥11.12 per share (as of Nov 6, 2026), against a price of ¥19.72. 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 Yantai Ishikawa Sealing Technology Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 301020 trades above its calculated fair value: price ¥19.72, fair value ¥11.12, a gap of about −44% (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 301020?
No. The price is what the market pays today (¥19.72); the fair value is what the company's own numbers justify (¥11.12). For Yantai Ishikawa Sealing Technology Co.Ltd. the two are ¥8.60 per share apart. That gap is exactly why we show both numbers side by side.
How much is Yantai Ishikawa Sealing Technology Co.Ltd. worth?
The market values Yantai Ishikawa Sealing Technology Co.Ltd. at about 2.9B CNY (market capitalisation, as of Nov 6, 2026). Per share that is ¥19.72; our models calculate a fair value of ¥11.12 per share.
What do the bullish and bearish scenarios say about 301020?
Our models span a range for Yantai Ishikawa Sealing Technology Co.Ltd.: cautious scenario ¥8.22, base ¥11.12, optimistic ¥14.22 per share (as of Nov 6, 2026, price ¥19.72). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 301020?
Yantai Ishikawa Sealing Technology Co.Ltd. trades at a price-to-earnings ratio of 28.6 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥11.12 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 37.9. Other multiples: P/B 3.0, P/S 4.6, EV/EBITDA 19.0.
How solid is the balance sheet of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Balance-sheet figures for Yantai Ishikawa Sealing Technology Co.Ltd. (as of Nov 6, 2026): return on equity 10.3%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 301020 from its 52-week high?
Yantai Ishikawa Sealing Technology Co.Ltd. trades at ¥19.72, about 38% below its 52-week high of ¥31.98 and 19% above the low of ¥16.57 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥11.12 is for.
Which stocks are comparable to Yantai Ishikawa Sealing Technology Co.Ltd.?
From the same area (Industrials) we also value ATI Inc, Carpenter Technology Corporation, Mueller Industries, Inc, Bharat Forge 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 Yantai Ishikawa Sealing Technology Co.Ltd. stock attractive at the current price?
The data as of Nov 6, 2026: price ¥19.72, calculated fair value ¥11.12 (−44%), Quality Score 69/100, 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 301020 calculated?
We run Yantai Ishikawa Sealing Technology 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 ¥11.12 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. Yantai Ishikawa Sealing Technology 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The closing price on Nov 6, 2026 was ¥19.72. Our model-based fair value is ¥11.12, about 44% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yantai Ishikawa Sealing Technology Co.Ltd. right now?
The price sits above even our optimistic bull case (¥14.22). The favourable scenario is already priced in. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of Yantai Ishikawa Sealing Technology Co.Ltd. (301020) come from?
Earnings per share at Yantai Ishikawa Sealing Technology Co.Ltd. grew +8.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.6 %, EBIT margin +5.2 %, tax rate +0.4 %, residual (interest, one-offs) +0.4 %. 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 Yantai Ishikawa Sealing Technology Co.Ltd.
How large is the market capitalisation of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The market capitalisation of Yantai Ishikawa Sealing Technology Co.Ltd. is 2.9B CNY (≈ $433M). 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The price-to-sales ratio of Yantai Ishikawa Sealing Technology Co.Ltd. is 4.65 (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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Earnings per share at Yantai Ishikawa Sealing Technology Co.Ltd. are ¥0.6900 (price ÷ EPS = P/E 28.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The dividend yield of Yantai Ishikawa Sealing Technology Co.Ltd. is 0.9% (payout 26.1%). 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The net margin of Yantai Ishikawa Sealing Technology Co.Ltd. is 16.4% (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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The return on equity (ROE) of Yantai Ishikawa Sealing Technology 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
On an EBIT basis the return on assets of Yantai Ishikawa Sealing Technology Co.Ltd. is 7.7% (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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
The operating margin of Yantai Ishikawa Sealing Technology Co.Ltd. is 26.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Revenue at Yantai Ishikawa Sealing Technology Co.Ltd. is growing +13.7% versus a year earlier (3y avg +11.4%). 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 Yantai Ishikawa Sealing Technology Co.Ltd. (301020)?
Earnings per share at Yantai Ishikawa Sealing Technology Co.Ltd. are growing +21.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Yantai Ishikawa Sealing Technology Co.Ltd. (301020) hold?
Yantai Ishikawa Sealing Technology Co.Ltd. holds more cash than debt, 560M CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Yantai Ishikawa Sealing Technology Co.Ltd. in the live analysis
One click puts Yantai Ishikawa Sealing Technology 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 6, 2026