West Shanghai Automotive Service Co.Ltd. (605151) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of West Shanghai Automotive Service Co.Ltd. stock ¥17.62, price ¥16.22, upside +8.6%, quality 54 out of 100. Rating: fairly valued. Calculated from audited financials with 14 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
60‑month range ¥12.47 – ¥25.19 · fair‑value band ¥13.30 – ¥21.92 · the ¥16.22 price screens below the ¥17.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow West Shanghai Automotive Service Co.Ltd. in your weekly email
Every Wednesday you see whether West Shanghai Automotive Service 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.
West Shanghai Automotive Service Co.,Ltd., together with its subsidiaries, engages in the provision of auto parts manufacturing and automotive logistics services in China.
Show moreShow less
The company manufactures cladding parts, such as center consoles, instrument panels, door armrests, and seats with fabrics; coating parts, including spray on the exterior of grilles, door trims, instrument panels, etc.; and automotive interior covering, seat cover sewing, and automotive injection molding parts.
It also provides vehicle logistics services, including vehicle storage, off-ground lighterage, PDI testing, and VPC services.
In addition, the company offers vehicle warehousing and operation services, auto parts warehousing and operation services, parts transportation services, and vehicle transportation services. Further, it provides integrated planning, implementation, and logistics supply chain management services.
West Shanghai Automotive Service Co.,Ltd. was founded in 2002 and is based in Shanghai, China.
Stock analysis
West Shanghai Automotive Service Co.Ltd. (605151) currently trades at ¥16.22, while our model-based Fair Value estimate is ¥17.62, so the stock looks roughly fairly valued today (gap 7.9%).
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥12.64 per share, and 0 of the 14 models we run sit above the ¥16.22 price.
Bear case: the Earnings-Based group reads lowest at ¥3.83, and 14 of the 14 models stay below the price. Data coverage for this calculation is medium.
Scenario range: ¥13.30 (bear) to ¥21.92 (bull), the price of ¥16.22 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 54/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
West Shanghai Automotive Service Co.Ltd. reported revenue of 1.8B CNY in FY2025 versus 1.1B CNY in FY2021, a compound +14.4%/yr. Reported net income was −7.3M CNY in FY2025.
Key figures
Market cap 2.2B CNY (≈ $327M) Small · P/E ratio 64.9 · P/S ratio 1.16 · EPS (TTM) ¥0.2500 · Dividend yield 1.8% · Net margin 1.8% · Return on equity 4.3% · Return on assets (EBIT) 5.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 29 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 9%, 605151 screens cheaper than that median.
Fair Value models
Bear¥13.30Fair Value ¥17.62Bull¥21.92
Price ¥16.22 · Upside +8.6%
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 (¥0.2144 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.
Best data coverage
FCF DCF¥10.82¥14.79¥20.0081
Growth DCF¥10.91¥14.39¥18.7080
Owner Earnings¥4.50¥5.81¥7.5278
All 14 models by family
DCF Models
FCF DCF¥10.82¥14.79¥20.0081
Owner Earnings¥4.50¥5.81¥7.5278
5Y Revenue Exit¥7.65¥10.14¥13.1574
5Y EBITDA Exit¥10.14¥14.73¥19.9576
10Y Revenue Exit¥8.77¥11.19¥14.1868
10Y EBITDA Exit¥10.32¥14.08¥18.8669
Earnings-Based
EPV¥3.54¥3.83¥4.0774
Multiples
EV/EBIT¥6.65¥8.81¥10.9666
EV/EBITDA¥9.59¥12.72¥15.8567
EV/Revenue¥4.55¥6.42¥8.2854
Asset-Based
NCAV (Graham)¥2.69¥4.07¥5.0954
Growth DCF
Growth DCF¥10.91¥14.39¥18.7080
Rev-Margin DCF¥7.65¥10.28¥13.3074
Economic Profit
ROIC Compounder¥3.54¥3.83¥4.0772
The fair value above starts from this blend and is adjusted for a cyclical trough year.
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.65/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+13.0%
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.
+13.8%
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.
+9.4%
Start year 2020 (pandemic). Over 10 years: +4.6% a year
Revenue growth 12 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.
+5.3%
’14
’15
’16
’17
’18
’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.
12.4% (2020) → 3.5% (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
not computed
Growth Forecast
Little optimism in the price
The price assumes less 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).
+5.4%
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 +3.7% a year for the price.
Compare West Shanghai Automotive Service 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 · 655 stocks
Beats the industry median on 2/14 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+8.6% · Above median
Profitability
Return on equity (12 months)4.3% · Below median
Return on assets−0.3% · Bottom 25%
Net margin (12 months)1.8% · Below median
Operating margin (12 months)4.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)−2.3% · Below median
Dividend yield (12 months)1.8% · Below median
Balance sheet
Debt / equity0.12× · Above median
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)64.9× · Priciest 25%
P/B1.61× · Pricier than median
P/S (12 months)1.16× · Pricier than median
Price / free cash flow (fiscal year)16.8× · Pricier than median
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). "West Shanghai Automotive Service Co.Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/605151
Frequently asked questions
Is West Shanghai Automotive Service Co.Ltd. (605151) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of ¥17.62 versus a price of ¥16.22, about +9% upside (fairly valued).
What is the fair value of 605151?
Our model-based fair value for West Shanghai Automotive Service Co.Ltd. is ¥17.62 (as of Nov 5, 2026), built from audited fundamentals. The current price: ¥16.22.
What is the quality score of 605151?
West Shanghai Automotive Service Co.Ltd. has a Quality Score of 54/100. 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 West Shanghai Automotive Service Co.Ltd. (605151)?
Our model-based price target is the fair value of ¥17.62 (as of Nov 5, 2026) from 14 valuation models. Cautious scenario ¥13.30, optimistic scenario ¥21.92. It is a calculation from audited fundamentals, not an analyst target.
What is the West Shanghai Automotive Service Co.Ltd. stock forecast for 2026?
Our models put fair value at ¥17.62, about +9% upside versus a price of ¥16.22 (fairly valued). Cautious scenario ¥13.30, optimistic scenario ¥21.92. The calculation is refreshed regularly with new filings.
What is the revenue of West Shanghai Automotive Service Co.Ltd. (605151)?
West Shanghai Automotive Service Co.Ltd. reported trailing-twelve-month revenue of about 1.9B CNY (latest available figure, as of Nov 5, 2026).
Does West Shanghai Automotive Service Co.Ltd. pay a dividend?
West Shanghai Automotive Service Co.Ltd. currently shows a dividend yield of 1.75% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of West Shanghai Automotive Service Co.Ltd. (605151)?
West Shanghai Automotive Service Co.Ltd. has a dividend yield of 1.8%.
What growth is priced into West Shanghai Automotive Service Co.Ltd. (605151)?
For today's price to be fair in a discounted-cash-flow model, West Shanghai Automotive Service Co.Ltd. would have to grow free cash flow by +5.4 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.4 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of 605151 use?
Our models discount West Shanghai Automotive Service Co.Ltd. at 11.0 %: a base by market capitalisation (small), damped by beta 0.69, 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 West Shanghai Automotive Service Co.Ltd. that is +5.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has West Shanghai Automotive Service Co.Ltd. (605151) delivered so far?
Over the past 5 years revenue at West Shanghai Automotive Service Co.Ltd. grew +9.4 % a year. The price currently implies free-cash-flow growth of +5.4 % 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 West Shanghai Automotive Service Co.Ltd. (605151) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into West Shanghai Automotive Service Co.Ltd. (+5.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of West Shanghai Automotive Service Co.Ltd. (605151)?
The free-cash-flow yield on the price is 5.95 %: that much free cash flow West Shanghai Automotive Service Co.Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of West Shanghai Automotive Service Co.Ltd. (605151)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For West Shanghai Automotive Service Co.Ltd. it is ¥17.62 per share (as of Nov 5, 2026), against a price of ¥16.22. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is West Shanghai Automotive Service Co.Ltd. stock overvalued or undervalued in 2026?
As of Nov 5, 2026, 605151 trades below its calculated fair value: price ¥16.22, fair value ¥17.62, a gap of about +9% (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 605151?
No. The price is what the market pays today (¥16.22); the fair value is what the company's own numbers justify (¥17.62). For West Shanghai Automotive Service Co.Ltd. the two are ¥1.40 per share apart. That gap is exactly why we show both numbers side by side.
How much is West Shanghai Automotive Service Co.Ltd. worth?
The market values West Shanghai Automotive Service Co.Ltd. at about 2.2B CNY (market capitalisation, as of Nov 5, 2026). Per share that is ¥16.22; our models calculate a fair value of ¥17.62 per share.
What do the bullish and bearish scenarios say about 605151?
Our models span a range for West Shanghai Automotive Service Co.Ltd.: cautious scenario ¥13.30, base ¥17.62, optimistic ¥21.92 per share (as of Nov 5, 2026, price ¥16.22). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 605151?
West Shanghai Automotive Service Co.Ltd. trades at a price-to-earnings ratio of 64.9 (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 ¥17.62 is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2020 to 2024), reported earnings: 21.8. Other multiples: P/B 1.6, P/S 1.2, EV/EBITDA 14.5.
How solid is the balance sheet of West Shanghai Automotive Service Co.Ltd. (605151)?
Balance-sheet figures for West Shanghai Automotive Service Co.Ltd. (as of Nov 5, 2026): return on equity 4.3%, debt of 0.12 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is 605151 from its 52-week high?
West Shanghai Automotive Service Co.Ltd. trades at ¥16.22, about 36% below its 52-week high of ¥25.19 and 5% above the low of ¥15.50 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of ¥17.62 is for.
Which stocks are comparable to West Shanghai Automotive Service 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 West Shanghai Automotive Service Co.Ltd. stock attractive at the current price?
The data as of Nov 5, 2026: price ¥16.22, calculated fair value ¥17.62 (+9%), Quality Score 54/100, from 14 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 605151 calculated?
We run West Shanghai Automotive Service Co.Ltd. through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of ¥17.62 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. West Shanghai Automotive Service Co.Ltd. currently trades 8% below its own fair value, and the market average says nothing about that. 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 West Shanghai Automotive Service Co.Ltd. (605151)?
The closing price on Nov 6, 2026 was ¥16.22. Our model-based fair value is ¥17.62, about +9% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with West Shanghai Automotive Service Co.Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Where does the earnings growth of West Shanghai Automotive Service Co.Ltd. (605151) come from?
Earnings per share at West Shanghai Automotive Service Co.Ltd. grew +0.4 % a year from 2013 to 2024. Broken into its drivers: revenue per share −0.5 %, EBIT margin −0.9 %, tax rate +1.6 %, residual (interest, one-offs) +0.1 %. 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 West Shanghai Automotive Service Co.Ltd.
How large is the market capitalisation of West Shanghai Automotive Service Co.Ltd. (605151)?
The market capitalisation of West Shanghai Automotive Service Co.Ltd. is 2.2B CNY (≈ $327M). 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 West Shanghai Automotive Service Co.Ltd. (605151)?
The price-to-sales ratio of West Shanghai Automotive Service Co.Ltd. is 1.16 (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 West Shanghai Automotive Service Co.Ltd. (605151)?
Earnings per share at West Shanghai Automotive Service Co.Ltd. are ¥0.2500 (price ÷ EPS = P/E 64.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of West Shanghai Automotive Service Co.Ltd. (605151)?
The dividend yield of West Shanghai Automotive Service Co.Ltd. is 1.8% (payout 114%). 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 West Shanghai Automotive Service Co.Ltd. (605151)?
The net margin of West Shanghai Automotive Service Co.Ltd. is 1.8% (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 West Shanghai Automotive Service Co.Ltd. (605151)?
The return on equity (ROE) of West Shanghai Automotive Service Co.Ltd. is 4.3% (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 West Shanghai Automotive Service Co.Ltd. (605151)?
On an EBIT basis the return on assets of West Shanghai Automotive Service Co.Ltd. is 5.4% (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 West Shanghai Automotive Service Co.Ltd. (605151)?
The operating margin of West Shanghai Automotive Service Co.Ltd. is 4.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at West Shanghai Automotive Service Co.Ltd. (605151)?
Revenue at West Shanghai Automotive Service Co.Ltd. is growing −2.3% versus a year earlier (3y avg +13.8%). 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 West Shanghai Automotive Service Co.Ltd. (605151)?
Earnings per share at West Shanghai Automotive Service Co.Ltd. are growing +26.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does West Shanghai Automotive Service Co.Ltd. (605151) hold?
West Shanghai Automotive Service Co.Ltd. holds more cash than debt, 27.0M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch West Shanghai Automotive Service Co.Ltd. in the live analysis
One click puts West Shanghai Automotive Service 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 5, 2026