Beijing Tricolor Technology Co Ltd (603516) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Beijing Tricolor Technology Co Ltd stock ¥29.39, price ¥57.03, that is 48.5% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 13 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 9, 2026.
How to read this chart
60‑month range ¥9.73 – ¥261.27 · fair‑value band ¥18.19 – ¥38.21 · the ¥57.03 price screens above the ¥29.39 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Beijing Tricolor Technology Co in your weekly email
Every Wednesday you see whether Beijing Tricolor Technology 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.
Beijing Tricolor Technology Co., Ltd manufactures and sells professional audio and video products in China and internationally. The company offers matrix switcher, video wall controller, KVM switches, signal transceiver and extenders, DSP, conference system, and accessories.
Show moreShow less
Its products are used in command and control centers, smart conference rooms, commercial applications, and other multimedia video scenes in various industries. Beijing Tricolor Technology Co., Ltd was founded in 2011 and is headquartered in Beijing, China.
Stock analysis
Beijing Tricolor Technology Co Ltd (603516) currently trades at ¥57.03, while our model-based Fair Value estimate is ¥29.39, 48% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥30.14 per share, and 0 of the 13 models we run sit above the ¥57.03 price.
Bear case: the Dividend Discount group reads lowest at ¥3.66, and 13 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥18.19 (bear) to ¥38.21 (bull), the price of ¥57.03 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 50/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Beijing Tricolor Technology Co Ltd reported revenue of 329M CNY in FY2025 versus 468M CNY in FY2021, a compound −8.4%/yr. Reported net income was 280M CNY in FY2025, compounding +35.4%/yr from FY2021.
Key figures
Market cap 13.6B CNY (≈ $2.0B) Mid · P/E ratio 25.6 · P/S ratio 42.8 · EPS (TTM) ¥2.23 · Dividend yield 0.2% · Net margin 142% · Return on equity 28.4% · Return on assets (EBIT) 2.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 78% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 0% fair-value upside, at −48%, 603516 screens richer than that median.
Fair Value models
Bear¥18.19Fair Value ¥29.39Bull¥38.21
Price ¥57.03 · Downside -48.5%
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 (¥1.83 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.49/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
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.
+1.9%
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.
+5.9%
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.
+14.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
−1.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.5%
Dividend (yield on the price)0.2%
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.17.2% vs 13.2%, 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.26% → −6%
2025 sits 744% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare Beijing Tricolor 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.Electronics & Computer Distribution · 150 stocks
Beats the industry median on 3/12 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−48.5% · Bottom 25%
Profitability
Return on equity (12 months)28.4% · Top 25%
Return on assets14.6% · Top 25%
Net margin (12 months)141.9% · Top 25%
Operating margin (12 months)−30.8% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−18.7% · Bottom 25%
Dividend yield (12 months)0.2% · Bottom 25%
Balance sheet
Debt / equity0.16× · Above median
Valuation Multiplesvs Electronics & Computer Distribution median · lower = cheaper
P/E (12 months)25.6× · Priciest 25%
P/B8.00× · Priciest 25%
P/S (12 months)42.84× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 36
FUTURE (revenue growth)0· sector 76
PAST (return on equity)100· sector 41
HEALTH (low debt)92· sector 98
DIVIDEND (yield)4· sector 64
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). "Beijing Tricolor Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/603516
Frequently asked questions
Is Beijing Tricolor Technology Co Ltd (603516) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of ¥29.39 versus a price of ¥57.03, about 48% lower (overvalued).
What is the fair value of 603516?
Our model-based fair value for Beijing Tricolor Technology Co Ltd is ¥29.39 (as of Nov 9, 2026), built from audited fundamentals. The current price: ¥57.03.
What is the quality score of 603516?
Beijing Tricolor Technology Co Ltd has a Quality Score of 50/100. 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 Beijing Tricolor Technology Co Ltd (603516)?
Our model-based price target is the fair value of ¥29.39 (as of Nov 9, 2026) from 13 valuation models. Cautious scenario ¥18.19, optimistic scenario ¥38.21. It is a calculation from audited fundamentals, not an analyst target.
What is the Beijing Tricolor Technology Co Ltd stock forecast for 2026?
Our models put fair value at ¥29.39, about 48% lower versus a price of ¥57.03 (overvalued). Cautious scenario ¥18.19, optimistic scenario ¥38.21. The calculation is refreshed regularly with new filings.
What is the revenue of Beijing Tricolor Technology Co Ltd (603516)?
Beijing Tricolor Technology Co Ltd reported trailing-twelve-month revenue of about 318M CNY (latest available figure, as of Nov 9, 2026).
Does Beijing Tricolor Technology Co Ltd pay a dividend?
Beijing Tricolor Technology Co Ltd currently shows a dividend yield of 0.18% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Beijing Tricolor Technology Co Ltd (603516) and when is the ex-dividend date?
Beijing Tricolor Technology Co Ltd pays a dividend of ¥0.1 per share a year, a dividend yield of 0.2%. The last ex-dividend date was Jun 18, 2026. The payout ratio is 4.5% of earnings. Our assessment: Token dividend. At a yield of 0.2% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.2% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What is the intrinsic value of Beijing Tricolor Technology Co Ltd (603516)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Beijing Tricolor Technology Co Ltd it is ¥29.39 per share (as of Nov 9, 2026), against a price of ¥57.03. It is the blended result of 13 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Beijing Tricolor Technology Co Ltd stock overvalued or undervalued in 2026?
As of Nov 9, 2026, 603516 trades above its calculated fair value: price ¥57.03, fair value ¥29.39, a gap of about −48% (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 603516?
No. The price is what the market pays today (¥57.03); the fair value is what the company's own numbers justify (¥29.39). For Beijing Tricolor Technology Co Ltd the two are ¥27.64 per share apart. That gap is exactly why we show both numbers side by side.
How much is Beijing Tricolor Technology Co Ltd worth?
The market values Beijing Tricolor Technology Co Ltd at about 13.6B CNY (market capitalisation, as of Nov 9, 2026). Per share that is ¥57.03; our models calculate a fair value of ¥29.39 per share.
What do the bullish and bearish scenarios say about 603516?
Our models span a range for Beijing Tricolor Technology Co Ltd: cautious scenario ¥18.19, base ¥29.39, optimistic ¥38.21 per share (as of Nov 9, 2026, price ¥57.03). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 603516?
Beijing Tricolor Technology Co Ltd trades at a price-to-earnings ratio of 25.6 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥29.39 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings: 128.6. Other multiples: P/B 8.0, P/S 42.8.
How solid is the balance sheet of Beijing Tricolor Technology Co Ltd (603516)?
Balance-sheet figures for Beijing Tricolor Technology Co Ltd (as of Nov 9, 2026): return on equity 28.4%, debt of 0.16 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 603516 from its 52-week high?
Beijing Tricolor Technology Co Ltd trades at ¥57.03, about 78% below its 52-week high of ¥261.27 and 5% above the low of ¥54.46 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ¥29.39 is for.
Which stocks are comparable to Beijing Tricolor Technology Co Ltd?
From the same area (Technology) we also value TD SYNNEX Corporation, Unisplendour Corporation, Arrow Electronics, Inc, Avnet, 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 Beijing Tricolor Technology Co Ltd stock attractive at the current price?
The data as of Nov 9, 2026: price ¥57.03, calculated fair value ¥29.39 (−48%), Quality Score 50/100, from 13 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 603516 calculated?
We run Beijing Tricolor Technology Co Ltd through 13 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ¥29.39 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 13.3% above its aggregate fair value. Beijing Tricolor 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 Beijing Tricolor Technology Co Ltd (603516)?
The closing price on Nov 9, 2026 was ¥57.03. Our model-based fair value is ¥29.39, about 48% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Beijing Tricolor Technology Co Ltd right now?
The price sits above even our optimistic bull case (¥38.21). The favourable scenario is already priced in. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥18.19 to ¥38.21) leaves room in how you read the outcome.
Where does the earnings growth of Beijing Tricolor Technology Co Ltd (603516) come from?
Earnings per share at Beijing Tricolor Technology Co Ltd grew −4.9 % a year from 2013 to 2024. Broken into its drivers: revenue per share +8.1 %, EBIT margin −10.7 %, tax rate +0.7 %, residual (interest, one-offs) −2.2 %. 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 Beijing Tricolor Technology Co Ltd
How large is the market capitalisation of Beijing Tricolor Technology Co Ltd (603516)?
The market capitalisation of Beijing Tricolor Technology Co Ltd is 13.6B CNY (≈ $2.0B). 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 Beijing Tricolor Technology Co Ltd (603516)?
The price-to-sales ratio of Beijing Tricolor Technology Co Ltd is 42.8 (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 Beijing Tricolor Technology Co Ltd (603516)?
Earnings per share at Beijing Tricolor Technology Co Ltd are ¥2.23 (price ÷ EPS = P/E 25.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Beijing Tricolor Technology Co Ltd (603516)?
The dividend yield of Beijing Tricolor Technology Co Ltd is 0.2% (payout 4.5%). 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 Beijing Tricolor Technology Co Ltd (603516)?
The net margin of Beijing Tricolor Technology Co Ltd is 142% (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 Beijing Tricolor Technology Co Ltd (603516)?
The return on equity (ROE) of Beijing Tricolor Technology Co Ltd is 28.4% (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 Beijing Tricolor Technology Co Ltd (603516)?
On an EBIT basis the return on assets of Beijing Tricolor Technology Co Ltd is 2.9% (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 Beijing Tricolor Technology Co Ltd (603516)?
The operating margin of Beijing Tricolor Technology Co Ltd is −30.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Beijing Tricolor Technology Co Ltd (603516)?
Revenue at Beijing Tricolor Technology Co Ltd is growing −18.7% versus a year earlier (3y avg +1.9%). 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 Beijing Tricolor Technology Co Ltd (603516)?
Earnings per share at Beijing Tricolor Technology Co Ltd are growing −21.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Beijing Tricolor Technology Co Ltd (603516) generate?
The free cash flow of Beijing Tricolor Technology Co Ltd is −8.6M 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 cash does Beijing Tricolor Technology Co Ltd (603516) hold?
Beijing Tricolor Technology Co Ltd holds more cash than debt, 628M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Beijing Tricolor Technology Co Ltd in the live analysis
One click puts Beijing Tricolor Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 9, 2026