EN DE

Unisplendour Corporation (000938) Fair Value & Analysis

Technology · CN · Market cap 110B CNY

UC Unisplendour Corporation 000938 · SHE
Price¥37.94
Fair Value¥11.79
Upside-68.9%
Quality63/100
Watch Unisplendour Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.0% net margin
Moderate debt · generates free cash flow
0.18% dividend yield
Mixed vs. peers (6/15)
Narrow moat 38/100
Evidence: High Range ¥8.84 – ¥14.73 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 21 days ago

Fair value updated Jul 17, 2026, revised from ¥15.47 to ¥11.79 (−23.8%) since Jun 25, 2026. Share price +20.5% over the past month.

A solid business, but screening 69% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥14.73). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥42.45 ¥14.26 Fair Value ¥11.79 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range ¥14.26 – ¥42.45 · fair‑value band ¥8.84 – ¥14.73 · the ¥37.94 price screens above the ¥11.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

Unisplendour Corporation (000938) currently trades at ¥37.94, while our model-based Fair Value estimate is ¥11.79, implying the stock looks roughly 68.9% overvalued today. We read business quality at 63/100 (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: high).

Over the trailing twelve months, Unisplendour Corporation generated revenue of 104B CNY at a net margin of 2.0%. Revenue grew 34.6% year over year. It earns a return on equity of 15.8%. Net debt stands at 9.2B CNY. Fundamentals as of Jul 17, 2026

Our scenario range runs from ¥8.84 (bear case) to ¥14.73 (bull case); at ¥37.94, 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 near its 52-week high and 70% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -18% fair-value upside, at -69%, 000938 screens richer 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 ¥14.42 ¥29.14 ¥56.79 80
Residual Income ¥4.72 ¥5.43 ¥9.52 76
Rev-Margin DCF ¥14.30 ¥28.64 ¥49.81 74
All 26 models by family
DCF Models
FCF DCF ¥15.08 ¥26.16 ¥57.05 38
Owner Earnings ¥10.02 ¥22.95 ¥49.71 31
5Y Revenue Exit ¥14.30 ¥27.62 ¥51.97 39
5Y EBITDA Exit ¥16.36 ¥32.12 ¥59.09 41
5Y P/E Exit ¥10.14 ¥19.71 ¥31.67 38
10Y Revenue Exit ¥13.93 ¥29.29 ¥49.39 36
10Y EBITDA Exit ¥15.93 ¥33.10 ¥64.01 37
10Y P/E Exit ¥11.58 ¥21.57 ¥37.90 35
Earnings-Based
Graham-Dodd ¥4.01 ¥27.21 ¥38.14 54
Lynch FV ¥7.99 ¥11.41 ¥14.83 50
PEG = 1.0 ¥7.99 ¥11.41 ¥14.83 46
EPV ¥12.57 ¥14.74 ¥16.64 59
Dividend Discount
Gordon GGM ¥3.02 ¥6.28 ¥9.96 70
DDM Multi-Stage ¥3.02 ¥5.30 ¥6.59 61
Multiples
P/E Multiple ¥8.84 ¥11.79 ¥14.73 63
P/S Multiple ¥7.51 ¥10.02 ¥12.52 58
P/B Multiple ¥7.51 ¥10.02 ¥12.52 55
EV/EBIT ¥20.05 ¥26.89 ¥33.72 53
EV/EBITDA ¥17.31 ¥23.22 ¥29.14 54
EV/Revenue ¥13.37 ¥19.29 ¥25.22 43
Asset-Based
NCAV (Graham) ¥2.58 ¥3.45 ¥5.16 50
Growth DCF
Growth DCF ¥14.42 ¥29.14 ¥56.79 80
Rev-Margin DCF ¥14.30 ¥28.64 ¥49.81 74
Economic Profit
Residual Income ¥4.72 ¥5.43 ¥9.52 76
ROIC Compounder ¥15.66 ¥22.83 ¥32.83 72
Growth Earnings
Growth-Adj P/E ¥10.81 ¥15.44 ¥20.07 68

Widest divergence: Growth DCF (¥28.64) versus Asset-Based (¥3.45). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 104B CNY
Revenue growth (YoY) +34.6%
Net margin 2.0%
Return on equity 15.8%
Free cash flow 2.9B CNY FY2025
P/E ratio 37.7
More key figures
Operating margin 4.4%
EPS (TTM) ¥0.7400
Dividend yield 0.2%
EPS growth (YoY) +126%
Net debt 9.2B CNY FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 56 · Market factors (momentum, volatility) 74

Profitability 39
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 35
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 56
Calm price path (market factor)
Momentum 77
Price trend over the last 3–12 months (market factor)
52W Momentum 89
Distance to the 52-week high (market factor)
Net Issuance 82
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

Unisplendour Corporation Limited, a technology company, provides digital and artificial intelligence solutions in China and internationally. The company operates through Digital Business, Distribution Business, and Others segments.

Full company description

Unisplendour Corporation Limited, a technology company, provides digital and artificial intelligence solutions in China and internationally. The company operates through Digital Business, Distribution Business, and Others segments. It provides a full stack of intelligent information and communication infrastructure, including networks, computing, storage, cloud computing, security, and smart terminals, as well as cloud and intelligent platforms, and solutions for digital transformation and intelligent upgrading. The company offers network equipment, including switches, routers, WLAN, SDN, PON, intelligent management and maintenance services; servers comprising general, artificial intelligence, mission-critical, and edge computing servers; and storage products, such as enterprise-grade intelligent all-flash storage, enterprise-grade intelligent hybrid flash storage, distributed storage, data backup and protection, and storage network equipment. It also provides cloud and intelligence products and services that include cloud operating system, virtualization platform, hyper-convergence products, big data platform, and database; proactive security solutions, which consists of firewall, video gateways, anti-DDos, application security, data security, password security products, industrial control security, endpoint security, security management, security testing and auditing, and cloud security; and smart terminals that comprises commercial laptops, commercial desktops, smart cloud screens, and AI workstations. It serves government, telecommunications operators, internet, finance, education, healthcare, agriculture, transportation, energy, manufacturing, and other industries. Unisplendour Corporation Limited was founded in 1999 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Unisplendour Corporation reported revenue of ¥96.7B in FY2025 versus ¥67.6B in FY2021, a compound +9.4%/yr. Reported net income was ¥1.7B in FY2025, compounding −5.9%/yr from FY2021.

Growth Quality 81/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
96.7B CNY
Latest YoY
+22.4%
Avg. growth/yr (3Y)
+9.3%
Avg. growth/yr (5Y)
+10.0%
Avg. growth/yr (29Y)
+23.9%
Revenue +9.4%/yr
FY21 ¥67.6B
FY22 ¥74.1B
FY23 ¥77.3B
FY24 ¥79.0B
FY25 ¥96.7B
Net income −5.9%/yr
FY21 ¥2.1B
FY22 ¥2.2B
FY23 ¥2.1B
FY24 ¥1.6B
FY25 ¥1.7B

000938 screens 69% overvalued. Compare with TD SYNNEX Corporation →

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). "Unisplendour Corporation Fair Value". https://www.fairvalue-calculator.com/stock/000938

Peer Group

Electronics & Computer Distribution · 151 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 63 · Top 25%
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 16% · Top 25%
Return on assets 2% · Below median
Net margin (TTM) 2% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth 35% · Top 25%
Dividend yield (TTM) 0.2% · Bottom 25%
Debt / equity 0.69× · Higher than 75% of peers

Valuation Multiples vs Electronics & Computer Distribution median · lower = cheaper

P/E (TTM) 52.1× · Pricier than 75% of peers
P/B 7.48× · Pricier than 75% of peers
P/S (TTM) 1.06× · Pricier than 75% of peers
P/FCF 5.7× · Pricier than median
EV/EBITDA 28.1× · Pricier than 75% of peers
PEG 0.36× · Cheaper 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 15
FUTURE 100 · sector 57
PAST 63 · sector 36
HEALTH 65 · sector 98
DIVIDEND 4 · sector 39

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

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 Electronics & Computer Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
TD SYNNEX Corporation SNX $251.52 $207.02 -18%
Rexel S.A RXL €38.59 €33.31 -14%
Arrow Electronics, Inc ARW $204.10 $115.40 -43%
Avnet, Inc AVT $87.13 $58.57 -33%
WPG Holdings 3702 106.50 TWD 102.31 TWD -4%
Shenzhen Huaqiang Industry Co 000062 ¥22.37 ¥7.52 -66%
Synnex Technology International Corporation 2347 85.30 TWD 86.30 TWD +1%
Nanjing Sunlord Electronics Corporation 300975 ¥37.37 ¥8.60 -77%
Beijing Tricolor Technology Co 603516 ¥106.52 ¥23.39 -78%
Insight Enterprises, Inc NSIT $114.65 $104.19 -9%

Compare Unisplendour Corporation 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 Unisplendour Corporation (000938) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of ¥11.79 versus a price of ¥37.94, about −69% (overvalued).
What is the fair value of 000938?
Our model-based fair value for Unisplendour Corporation is ¥11.79 (as of Jul 17, 2026), built from audited fundamentals. The current price is ¥37.94.
What is the quality score of 000938?
Unisplendour Corporation has a Quality Score of 63/100. 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 Unisplendour Corporation (000938)?
Unisplendour Corporation reported trailing-twelve-month revenue of about 104B CNY (latest available figure, as of Jul 17, 2026).
What is the net profit margin of 000938?
The net profit margin of Unisplendour Corporation is about 2.0%, meaning it keeps roughly 2.0% of revenue as net income. Based on the latest reported figures.
Does Unisplendour Corporation pay a dividend?
Unisplendour Corporation currently shows a dividend yield of about 0.23% relative to its recent price (as of Jul 17, 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 Unisplendour Corporation 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.