Suzhou W Deane New Power Elec (603312) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Suzhou W Deane New Power Elec stock ¥32.53, price ¥32.40, upside +0.4%, quality 47 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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
34‑month range ¥23.13 – ¥60.71 · fair‑value band ¥14.42 – ¥42.72 · the ¥32.40 price screens below the ¥32.53 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Suzhou W Deane New Power Elec in your weekly email
Every Wednesday you see whether Suzhou W Deane New Power Elec 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.
Suzhou West Deane New Power Electric Co.,Ltd., an engineering and manufacturing company, engages in the research, design, production, and sale of electrical connection products in China and internationally.
Show moreShow less
The company offers powder coated laminated busbar; edge-closed laminated busbar EV-CCS integrated busbar; and solutions developed for clients. It serves photovoltaic and wind power generation, rail transit, power grid, new energy vehicles, electrochemical energy storage, and other industrial sectors.
The company was founded in 2007 and is headquartered in Suzhou, China.
Stock analysis
Suzhou W Deane New Power Elec (603312) currently trades at ¥32.40, while our model-based Fair Value estimate is ¥32.53, so the stock looks roughly fairly valued today (gap 0.4%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of ¥74.63 per share, and 11 of the 24 models we run sit above the ¥32.40 price.
Bear case: the Asset-Based group reads lowest at ¥7.30, and 13 of the 24 models stay below the price. Data coverage for this calculation is high.
Scenario range: ¥14.42 (bear) to ¥42.72 (bull), the price of ¥32.40 sits inside 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 47/100 (below-average quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Suzhou W Deane New Power Elec reported revenue of 2.8B CNY in FY2025 versus 818M CNY in FY2021, a compound +35.8%/yr. Reported net income was 261M CNY in FY2025, compounding +34.2%/yr from FY2021.
Key figures
Market cap 5.2B CNY (≈ $778M) Small · P/E ratio 26.3 · P/S ratio 1.99 · EPS (TTM) ¥1.23 · Dividend yield 2.0% · Net margin 7.9% · Return on equity 11.3% · Return on assets (EBIT) 11.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −7% fair-value upside, at 0%, 603312 screens cheaper than that median.
Fair Value models
Bear¥14.42Fair Value ¥32.53Bull¥42.72
Price ¥32.40 · Upside +0.4%
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 (¥0.4872 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+28.5%
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.
+20.4%
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.
+62.1%
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.
+59.9%
’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.
+58.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+56.3%
Dividend (yield on the price)2.0%
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% → 11%
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Suzhou W Deane New Power Elec 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.Electronic Components · 651 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+0.4% · Above median
Profitability
Return on equity (12 months)11.3% · Above median
Return on assets9.3% · Top 25%
Net margin (12 months)7.9% · Above median
Operating margin (12 months)10.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)3.1% · Below median
Dividend yield (12 months)2.0% · Above median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Electronic Components 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.
Cite: Fair Value Calculator (2026). "Suzhou W Deane New Power Elec Fair Value". https://www.fairvalue-calculator.com/stock/603312
Frequently asked questions
Is Suzhou W Deane New Power Elec (603312) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥32.53 versus a price of ¥32.40, about +0% upside (fairly valued).
What is the fair value of 603312?
Our model-based fair value for Suzhou W Deane New Power Elec is ¥32.53 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥32.40.
What is the quality score of 603312?
Suzhou W Deane New Power Elec has a Quality Score of 47/100. 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 Suzhou W Deane New Power Elec (603312)?
Our model-based price target is the fair value of ¥32.53 (as of Nov 5, 2026) from 24 valuation models. Cautious scenario ¥14.42, optimistic scenario ¥42.72. It is a calculation from audited fundamentals, not an analyst target.
What is the Suzhou W Deane New Power Elec stock forecast for 2026?
Our models put fair value at ¥32.53, about +0% upside versus a price of ¥32.40 (fairly valued). Cautious scenario ¥14.42, optimistic scenario ¥42.72. The calculation is refreshed regularly with new filings.
What is the revenue of Suzhou W Deane New Power Elec (603312)?
Suzhou W Deane New Power Elec reported trailing-twelve-month revenue of about 2.6B CNY (latest available figure, as of Nov 5, 2026).
Does Suzhou W Deane New Power Elec pay a dividend?
Suzhou W Deane New Power Elec currently shows a dividend yield of 2.04% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Suzhou W Deane New Power Elec (603312) and when is the ex-dividend date?
Suzhou W Deane New Power Elec pays a dividend of ¥0.66 per share a year, a dividend yield of 2.0%. The last ex-dividend date was Oct 12, 2026. The payout ratio is 53.7% of earnings. Free cash flow covers the dividend 0.06 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Suzhou W Deane New Power Elec (603312)?
For today's price to be fair in a discounted-cash-flow model, Suzhou W Deane New Power Elec would have to grow free cash flow by more than 80 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +62.1 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 603312 use?
Our models discount Suzhou W Deane New Power Elec at 10.4 %: a base by market capitalisation (small), damped by beta 0.49, 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 Suzhou W Deane New Power Elec that is more than 80 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Suzhou W Deane New Power Elec (603312) delivered so far?
Over the past 5 years revenue at Suzhou W Deane New Power Elec grew +62.1 % a year. The price currently implies free-cash-flow growth of more than 80 % 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 Suzhou W Deane New Power Elec (603312) growing?
The median revenue growth in the sector is +15.9 % a year. That is the yardstick for the growth priced into Suzhou W Deane New Power Elec (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Suzhou W Deane New Power Elec (603312)?
The free-cash-flow yield on the price is 0.12 %: that much free cash flow Suzhou W Deane New Power Elec produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Suzhou W Deane New Power Elec (603312)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Suzhou W Deane New Power Elec it is ¥32.53 per share (as of Nov 5, 2026), against a price of ¥32.40. It is the blended result of 24 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Suzhou W Deane New Power Elec stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 603312 trades below its calculated fair value: price ¥32.40, fair value ¥32.53, a gap of about +0% (fairly valued). 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 603312?
No. The price is what the market pays today (¥32.40); the fair value is what the company's own numbers justify (¥32.53). For Suzhou W Deane New Power Elec the two are ¥0.1300 per share apart. That gap is exactly why we show both numbers side by side.
How much is Suzhou W Deane New Power Elec worth?
The market values Suzhou W Deane New Power Elec at about 5.2B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥32.40; our models calculate a fair value of ¥32.53 per share.
What do the bullish and bearish scenarios say about 603312?
Our models span a range for Suzhou W Deane New Power Elec: cautious scenario ¥14.42, base ¥32.53, optimistic ¥42.72 per share (as of Nov 5, 2026, price ¥32.40). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603312?
Suzhou W Deane New Power Elec trades at a price-to-earnings ratio of 26.3 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥32.53 is built from several models across several years. Other multiples: P/B 2.9, P/S 2.0, EV/EBITDA 15.6.
How solid is the balance sheet of Suzhou W Deane New Power Elec (603312)?
Balance-sheet figures for Suzhou W Deane New Power Elec (as of Nov 5, 2026): return on equity 11.3%, debt of 0.05 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is 603312 from its 52-week high?
Suzhou W Deane New Power Elec trades at ¥32.40, about 47% below its 52-week high of ¥60.71 and 9% above the low of ¥29.63 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥32.53 is for.
Which stocks are comparable to Suzhou W Deane New Power Elec?
From the same area (Technology) we also value Amphenol Corporation, Hon Hai Precision Industry Co, Corning Incorporated, Delta Electronics, 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 Suzhou W Deane New Power Elec stock attractive at the current price?
The data as of Nov 5, 2026: price ¥32.40, calculated fair value ¥32.53 (+0%), Quality Score 47/100, from 24 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 603312 calculated?
We run Suzhou W Deane New Power Elec through 24 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 ¥32.53 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. Suzhou W Deane New Power Elec 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 Suzhou W Deane New Power Elec (603312)?
The closing price on Nov 6, 2026 was ¥32.40. Our model-based fair value is ¥32.53, about +0% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Suzhou W Deane New Power Elec right now?
The model range is unusually wide (¥14.42 to ¥42.72). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Suzhou W Deane New Power Elec
How large is the market capitalisation of Suzhou W Deane New Power Elec (603312)?
The market capitalisation of Suzhou W Deane New Power Elec is 5.2B CNY (≈ $778M). 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 Suzhou W Deane New Power Elec (603312)?
The price-to-sales ratio of Suzhou W Deane New Power Elec is 1.99 (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 Suzhou W Deane New Power Elec (603312)?
Earnings per share at Suzhou W Deane New Power Elec are ¥1.23 (price ÷ EPS = P/E 26.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Suzhou W Deane New Power Elec (603312)?
The dividend yield of Suzhou W Deane New Power Elec is 2.0% (payout 53.7%). 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 Suzhou W Deane New Power Elec (603312)?
The net margin of Suzhou W Deane New Power Elec is 7.9% (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 Suzhou W Deane New Power Elec (603312)?
The return on equity (ROE) of Suzhou W Deane New Power Elec is 11.3% (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 Suzhou W Deane New Power Elec (603312)?
On an EBIT basis the return on assets of Suzhou W Deane New Power Elec is 11.9% (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 Suzhou W Deane New Power Elec (603312)?
The operating margin of Suzhou W Deane New Power Elec is 10.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Suzhou W Deane New Power Elec (603312)?
Revenue at Suzhou W Deane New Power Elec is growing +3.1% versus a year earlier (3y avg +20.4%). 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 Suzhou W Deane New Power Elec (603312)?
Earnings per share at Suzhou W Deane New Power Elec are growing +0.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Suzhou W Deane New Power Elec (603312) hold?
Suzhou W Deane New Power Elec holds more cash than debt, 273M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Suzhou W Deane New Power Elec in the live analysis
One click puts Suzhou W Deane New Power Elec on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 5, 2026