EN DE

Shenzhen Kaifa Technology Co (000021) Fair Value & Analysis

Technology · CN · Market cap 74.4B CNY

SK Shenzhen Kaifa Technology Co 000021 · SHE
Price¥39.91
Fair Value¥14.43
Upside-63.8%
Quality59/100
Watch Shenzhen Kaifa Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.4% net margin
Low debt · generates free cash flow
0.42% dividend yield
Mixed vs. peers (6/14)
Narrow moat 43/100
Evidence: Medium Range ¥10.82 – ¥18.03 Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 23 days ago

Share price −26.2% over the past month.

A solid business, but screening 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥18.03). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥64.27 ¥8.43 Fair Value ¥14.43 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ¥8.43 – ¥64.27 · fair‑value band ¥10.82 – ¥18.03 · the ¥39.91 price screens above the ¥14.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shenzhen Kaifa Technology Co (000021) currently trades at ¥39.91, while our model-based Fair Value estimate is ¥14.43, implying the stock looks roughly 63.8% overvalued today. We read business quality at 59/100 (solid quality), in the Technology sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Shenzhen Kaifa Technology Co generated revenue of 16.1B CNY at a net margin of 7.4%. Revenue grew 10.7% year over year. It earns a return on equity of 9.5%. The balance sheet holds a net cash position of 211M CNY. Fundamentals as of Jul 16, 2026

Our scenario range runs from ¥10.82 (bear case) to ¥18.03 (bull case); at ¥39.91, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 140% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -64%, 000021 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥8.17 ¥9.91 ¥12.34 80
Residual Income ¥7.06 ¥7.66 ¥9.82 76
Rev-Margin DCF ¥11.08 ¥15.70 ¥20.79 74
All 24 models by family
DCF Models
FCF DCF ¥8.08 ¥10.00 ¥12.85 38
Owner Earnings ¥9.45 ¥12.06 ¥15.92 31
5Y Revenue Exit ¥11.08 ¥15.75 ¥21.69 39
5Y EBITDA Exit ¥13.99 ¥21.07 ¥29.24 41
5Y P/E Exit ¥11.78 ¥17.03 ¥22.44 38
10Y Revenue Exit ¥9.68 ¥13.66 ¥18.94 36
10Y EBITDA Exit ¥11.78 ¥17.31 ¥24.58 37
10Y P/E Exit ¥10.38 ¥14.54 ¥19.50 35
Earnings-Based
Graham-Dodd ¥4.91 ¥13.54 ¥17.78 54
Lynch FV ¥2.70 ¥3.86 ¥5.02 50
PEG = 1.0 ¥2.70 ¥3.86 ¥5.02 46
EPV ¥12.44 ¥13.81 ¥15.00 59
Multiples
P/E Multiple ¥10.82 ¥14.43 ¥18.03 63
P/S Multiple ¥9.20 ¥12.26 ¥15.33 58
P/B Multiple ¥9.20 ¥12.26 ¥15.33 55
EV/EBIT ¥17.55 ¥21.98 ¥26.40 53
EV/EBITDA ¥18.96 ¥23.86 ¥28.76 54
EV/Revenue ¥13.22 ¥17.06 ¥20.89 43
Asset-Based
NCAV (Graham) ¥4.16 ¥5.57 ¥8.32 50
Growth DCF
Growth DCF ¥8.17 ¥9.91 ¥12.34 80
Rev-Margin DCF ¥11.08 ¥15.70 ¥20.79 74
Economic Profit
Residual Income ¥7.06 ¥7.66 ¥9.82 76
ROIC Compounder ¥12.92 ¥15.05 ¥17.45 72
Growth Earnings
Growth-Adj P/E ¥8.64 ¥12.34 ¥16.04 68

Widest divergence: DCF Models (¥14.54) versus Earnings-Based (¥3.86). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 16.1B CNY
Revenue growth (YoY) +10.7%
Net margin 7.4%
Return on equity 9.5%
Free cash flow 544M CNY FY2025
P/E ratio 61.4
More key figures
Operating margin 8.8%
EPS (TTM) ¥0.7700
Dividend yield 0.4%
EPS growth (YoY) +34.2%
Net cash 211M CNY FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 57 · Market factors (momentum, volatility) 67

Profitability 35
Margins and returns on capital today
Quality Growth 58
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 75
Balance sheet, leverage, solvency risk
Investment 76
Disciplined investing over empire-building
Low Volatility 28
Calm price path (market factor)
Momentum 90
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 76
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shenzhen Kaifa Technology Co., Ltd. provides electronics manufacturing services worldwide. The company offers hard disk components manufacturing services, including magnetic heads, hard disk PCBA, and aluminum substrates, as well as metering systems comprising electric, water, and gas meter systems.

Full company description

Shenzhen Kaifa Technology Co., Ltd. provides electronics manufacturing services worldwide. The company offers hard disk components manufacturing services, including magnetic heads, hard disk PCBA, and aluminum substrates, as well as metering systems comprising electric, water, and gas meter systems. It also provides research and development, manufacturing, and logistics transportation services for medical devices, such as medical instruments, portable medical diagnostic products, disposable medical consumables, and medical product PCBA, as well as material procurement, manufacturing, testing, assembly, logistics, and after-sales services for smart devices, such as electric scooters, printers, and E-ink tablets. In addition, the company offers commercial and industrial services for industrial control, IoT intelligent hardware, and new energy products, as well as battery management systems and body electronic control module automotive electronics solutions. Shenzhen Kaifa Technology Co., Ltd. was incorporated in 1985 and is headquartered in Shenzhen, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shenzhen Kaifa Technology Co reported revenue of ¥15.7B in FY2025 versus ¥16.5B in FY2021, a compound −1.1%/yr. Reported net income was ¥1.1B in FY2025, compounding +10.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
15.7B CNY
Latest YoY
+6.2%
Avg. growth/yr (3Y)
−0.8%
Avg. growth/yr (5Y)
+1.0%
Avg. growth/yr (34Y)
+12.4%
Revenue −1.1%/yr
FY21 ¥16.5B
FY22 ¥16.1B
FY23 ¥14.3B
FY24 ¥14.8B
FY25 ¥15.7B
Net income +10.0%/yr
FY21 ¥775M
FY22 ¥659M
FY23 ¥645M
FY24 ¥930M
FY25 ¥1.1B

000021 screens 64% overvalued. Compare with Compal Electronics, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Shenzhen Kaifa Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/000021

Peer Group

Computer Hardware · 217 stocks

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.

Quality Score 59 · Above median
Fair Value upside −64% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 3% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 11% · Below median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Computer Hardware median · lower = cheaper

P/E (TTM) 61.4× · Pricier than 75% of peers
P/B 5.68× · Pricier than 75% of peers
P/S (TTM) 4.62× · Pricier than 75% of peers
P/FCF 20.3× · Pricier than 75% of peers
EV/EBITDA 28.1× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 54 · sector 55
PAST 38 · sector 26
HEALTH 100 · sector 97
DIVIDEND 8 · sector 42

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Computer Hardware stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Compal Electronics, Inc CEIR $0.0310 $0.0276 -11%
Dell Technologies Inc DELL $434.97 $163.87 -62%
Arista Networks, Inc ANET $168.56 $43.74 -74%
Western Digital Corporation WDC $513.84 $74.05 -86%
Wiwynn Corporation 6669 4,685 TWD 1,559 TWD -67%
Hangzhou Hikvision Digital Technology Co 002415 ¥34.12 ¥30.11 -12%
Quanta Computer Inc 2382 373.50 TWD 297.22 TWD -20%
Shenzhen Longsys Electronics Co 301308 ¥587.60 ¥60.86 -90%
Lenovo Group 0992 HK$23.16 HK$3.07 -87%
Dawning Information Industry Co 603019 ¥106.13 ¥28.88 -73%

Compare Shenzhen Kaifa Technology Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shenzhen Kaifa Technology Co (000021) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ¥14.43 versus a price of ¥39.91, about −64% (overvalued).
What is the fair value of 000021?
Our model-based fair value for Shenzhen Kaifa Technology Co is ¥14.43 (as of Jul 16, 2026), built from audited fundamentals. The current price is ¥39.91.
What is the quality score of 000021?
Shenzhen Kaifa Technology Co has a Quality Score of 59/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Shenzhen Kaifa Technology Co (000021)?
Shenzhen Kaifa Technology Co reported trailing-twelve-month revenue of about 16.1B CNY (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 000021?
The net profit margin of Shenzhen Kaifa Technology Co is about 7.4%, meaning it keeps roughly 7.4% of revenue as net income. Based on the latest reported figures.
Does Shenzhen Kaifa Technology Co pay a dividend?
Shenzhen Kaifa Technology Co currently shows a dividend yield of about 0.55% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shenzhen Kaifa Technology Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.