Jiayuan Science and Technology Co.Ltd. (301117) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Jiayuan Science and Technology Co.Ltd. stock ¥4.18, price ¥13.20, that is 68.3% below the price, quality 36 out of 100. Rating: strongly overvalued. Calculated from audited financials with one 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 5, 2026.
How to read this chart
58‑month range ¥10.86 – ¥60.34 · fair‑value band ¥2.76 – ¥5.23 · the ¥13.20 price screens above the ¥4.18 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 5, 2026.
Follow Jiayuan Science and Technology Co.Ltd. in your weekly email
Every Wednesday you see whether Jiayuan Science and 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.
Jiayuan Science and Technology Co.,Ltd. provides network information security products and information solutions primarily in China.
Show moreShow less
The company focuses on coding theory and artificial intelligence research, and commercial cryptographic products and system development, as well as aerospace, aviation and ground security terminal design and development, and other solutions.
It provides products and solutions to healthcare, defense and military, government, commercial secret, and other industries. The company was founded in 1994 and is based in Chengdu, China.
Stock analysis
Jiayuan Science and Technology Co.Ltd. (301117) currently trades at ¥13.20, while our model-based Fair Value estimate is ¥4.18, 68% below the price, so the stock looks overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 94/100, which puts the data coverage at low.
Scenario range: ¥2.76 (bear) to ¥5.23 (bull), the price of ¥13.20 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 36/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Jiayuan Science and Technology Co.Ltd. reported revenue of 320M CNY in FY2025 versus 317M CNY in FY2021, a compound +0.2%/yr. Reported net income was −43.0M CNY in FY2025.
Key figures
Market cap 2.3B CNY (≈ $349M) Small · P/S ratio 11.1 · EPS (TTM) ¥−0.6500 · Dividend yield 0.3% · Net margin −55.1% · Return on equity −9.1% · Return on assets (EBIT) 5.6% (5-year average) · Operating margin −157%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 10 out of 100 (low confidence).
What moves the price
The share trades about 78% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 28% fair-value upside, at −68%, 301117 screens richer than that median.
Fair Value models
Bear¥2.76Fair Value ¥4.18Bull¥5.23
Price ¥13.20 · Downside -68.3%
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.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.
Best data coverage
NCAV (Graham)¥3.25¥4.92¥6.1555
All 1 models by family
Asset-Based
NCAV (Graham)¥3.25¥4.92¥6.1555
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.25/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−5.0%
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.
+5.9%
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.
+10.9%
Start year 2020 (pandemic)
Revenue growth 6 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.
+16.0%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
30.1% (2019) → −15.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
Compare Jiayuan Science and 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.Information Technology Services · 479 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score36 · Bottom 25%
Fair Value upside−68.3% · Bottom 25%
Profitability
Return on assets−2.8% · Bottom 25%
Net margin (12 months)−55.1% · Bottom 25%
Operating margin (12 months)−156.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−80.4% · Bottom 25%
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
P/B1.84× · Cheaper than median
P/S (12 months)11.07× · 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)0· sector 36
HEALTH (low debt)100· sector 98
DIVIDEND (yield)5· 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). "Jiayuan Science and Technology Co.Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/301117
Frequently asked questions
Is Jiayuan Science and Technology Co.Ltd. (301117) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥4.18 versus a price of ¥13.20, about 68% lower (overvalued).
What is the fair value of 301117?
Our model-based fair value for Jiayuan Science and Technology Co.Ltd. is ¥4.18 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥13.20.
What is the quality score of 301117?
Jiayuan Science and Technology Co.Ltd. has a Quality Score of 36/100. 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 Jiayuan Science and Technology Co.Ltd. (301117)?
Our model-based price target is the fair value of ¥4.18 (as of Nov 5, 2026) from 1 valuation models. Cautious scenario ¥2.76, optimistic scenario ¥5.23. It is a calculation from audited fundamentals, not an analyst target.
What is the Jiayuan Science and Technology Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥4.18, about 68% lower versus a price of ¥13.20 (overvalued). Cautious scenario ¥2.76, optimistic scenario ¥5.23. The calculation is refreshed regularly with new filings.
What is the revenue of Jiayuan Science and Technology Co.Ltd. (301117)?
Jiayuan Science and Technology Co.Ltd. reported trailing-twelve-month revenue of about 210M CNY (latest available figure, as of Nov 5, 2026).
Does Jiayuan Science and Technology Co.Ltd. pay a dividend?
Jiayuan Science and Technology Co.Ltd. currently shows a dividend yield of 0.27% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Jiayuan Science and Technology Co.Ltd. (301117)?
Jiayuan Science and Technology Co.Ltd. has a dividend yield of 0.3%.
What is the intrinsic value of Jiayuan Science and Technology Co.Ltd. (301117)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jiayuan Science and Technology Co.Ltd. it is ¥4.18 per share (as of Nov 5, 2026), against a price of ¥13.20. It is the blended result of 1 valuation models in 1 family (Asset-Based).
Is Jiayuan Science and Technology Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 301117 trades above its calculated fair value: price ¥13.20, fair value ¥4.18, a gap of about −68% (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 301117?
No. The price is what the market pays today (¥13.20); the fair value is what the company's own numbers justify (¥4.18). For Jiayuan Science and Technology Co.Ltd. the two are ¥9.02 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jiayuan Science and Technology Co.Ltd. worth?
The market values Jiayuan Science and Technology Co.Ltd. at about 2.3B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥13.20; our models calculate a fair value of ¥4.18 per share.
What do the bullish and bearish scenarios say about 301117?
Our models span a range for Jiayuan Science and Technology Co.Ltd.: cautious scenario ¥2.76, base ¥4.18, optimistic ¥5.23 per share (as of Nov 5, 2026, price ¥13.20). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Jiayuan Science and Technology Co.Ltd. (301117)?
Balance-sheet figures for Jiayuan Science and Technology Co.Ltd. (as of Nov 5, 2026): return on equity −9.1%, debt of 0.00 per unit of equity. They feed the Quality Score of 36/100, which measures business quality independently of the share price.
How far is 301117 from its 52-week high?
Jiayuan Science and Technology Co.Ltd. trades at ¥13.20, about 78% below its 52-week high of ¥60.34 and 22% above the low of ¥10.86 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.18 is for.
Which stocks are comparable to Jiayuan Science and Technology Co.Ltd.?
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 Jiayuan Science and Technology Co.Ltd. stock attractive at the current price?
The data as of Nov 5, 2026: price ¥13.20, calculated fair value ¥4.18 (−68%), Quality Score 36/100, from 1 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 301117 calculated?
We run Jiayuan Science and Technology Co.Ltd. through 1 models from 1 family: Asset-Based. Every model gets the same audited fundamentals; the fair value of ¥4.18 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. Jiayuan Science and 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 Jiayuan Science and Technology Co.Ltd. (301117)?
The closing price on Nov 6, 2026 was ¥13.20. Our model-based fair value is ¥4.18, about 68% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jiayuan Science and Technology Co.Ltd. right now?
The price sits above even our optimistic bull case (¥5.23). The favourable scenario is already priced in. Weak quality (36/100) 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. A fairly wide model range (¥2.76 to ¥5.23) leaves room in how you read the outcome.
Key figures of Jiayuan Science and Technology Co.Ltd.
How large is the market capitalisation of Jiayuan Science and Technology Co.Ltd. (301117)?
The market capitalisation of Jiayuan Science and Technology Co.Ltd. is 2.3B CNY (≈ $349M). 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 Jiayuan Science and Technology Co.Ltd. (301117)?
The price-to-sales ratio of Jiayuan Science and Technology Co.Ltd. is 11.1 (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 Jiayuan Science and Technology Co.Ltd. (301117)?
Earnings per share at Jiayuan Science and Technology Co.Ltd. are ¥−0.6500. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jiayuan Science and Technology Co.Ltd. (301117)?
The dividend yield of Jiayuan Science and Technology Co.Ltd. is 0.3%. 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 Jiayuan Science and Technology Co.Ltd. (301117)?
The net margin of Jiayuan Science and Technology Co.Ltd. is −55.1% (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 Jiayuan Science and Technology Co.Ltd. (301117)?
The return on equity (ROE) of Jiayuan Science and Technology Co.Ltd. is −9.1% (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 Jiayuan Science and Technology Co.Ltd. (301117)?
On an EBIT basis the return on assets of Jiayuan Science and Technology Co.Ltd. is 5.6% (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 Jiayuan Science and Technology Co.Ltd. (301117)?
The operating margin of Jiayuan Science and Technology Co.Ltd. is −157% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jiayuan Science and Technology Co.Ltd. (301117)?
Revenue at Jiayuan Science and Technology Co.Ltd. is growing −80.4% versus a year earlier (3y avg +5.9%). 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 Jiayuan Science and Technology Co.Ltd. (301117)?
Earnings per share at Jiayuan Science and Technology Co.Ltd. are growing −7.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Jiayuan Science and Technology Co.Ltd. (301117) generate?
The free cash flow of Jiayuan Science and Technology Co.Ltd. is −126M 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 Jiayuan Science and Technology Co.Ltd. (301117) carry?
The net debt of Jiayuan Science and Technology Co.Ltd. is 16.4M CNY (fiscal year 2021). 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 Jiayuan Science and Technology Co.Ltd. in the live analysis
One click puts Jiayuan Science and Technology Co.Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026