EN DE

Shandong Weida Machinery Co (002026) Fair Value & Analysis

Industrials · CN · Market cap 5.3B CNY

SW Shandong Weida Machinery Co 002026 · SHE
Price¥10.40
Fair Value¥14.25
Upside+37.0%
Quality66/100
Watch Shandong Weida Machinery Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 13.2% net margin
Low debt · generates free cash flow
0.59% dividend yield
Mixed vs. peers (7/14)
Moderate moat 46/100
Evidence: High Range ¥9.62 – ¥17.47 Share as image

Fair value as of: Jul 21, 2026

From 26 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from ¥14.30 to ¥14.25 (−0.3%) since Jun 25, 2026. Share price −5.6% over the past month.

A solid business, screening 37% undervalued on our models.

What matters now

  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (¥9.62 to ¥17.47) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥21.67 ¥5.93 Fair Value ¥14.25 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range ¥5.93 – ¥21.67 · fair‑value band ¥9.62 – ¥17.47 · the ¥10.40 price screens below the ¥14.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

Shandong Weida Machinery Co (002026) currently trades at ¥10.40, while our model-based Fair Value estimate is ¥14.25, implying the stock looks roughly 37.0% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Shandong Weida Machinery Co generated revenue of 1.9B CNY at a net margin of 13.2%. Revenue grew 4.4% year over year. It earns a return on equity of 6.8%. The balance sheet holds a net cash position of 606M CNY. Fundamentals as of Jul 21, 2026

Our scenario range runs from ¥9.62 (bear case) to ¥17.47 (bull case); at ¥10.40, the current price sits within 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 40% below its 52-week high and 2% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at 37%, 002026 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 ¥7.35 ¥10.56 ¥15.67 80
Residual Income ¥6.82 ¥7.30 ¥8.19 76
Rev-Margin DCF ¥8.37 ¥12.82 ¥18.50 74
All 26 models by family
DCF Models
FCF DCF ¥7.39 ¥10.90 ¥16.70 38
Owner Earnings ¥10.84 ¥16.92 ¥26.94 31
5Y Revenue Exit ¥8.37 ¥12.96 ¥19.21 39
5Y EBITDA Exit ¥10.11 ¥16.50 ¥24.52 41
5Y P/E Exit ¥10.76 ¥17.82 ¥25.90 38
10Y Revenue Exit ¥7.77 ¥11.94 ¥18.33 36
10Y EBITDA Exit ¥9.09 ¥14.46 ¥22.64 37
10Y P/E Exit ¥9.51 ¥15.40 ¥23.76 35
Earnings-Based
Graham-Dodd ¥4.63 ¥20.74 ¥28.42 54
Lynch FV ¥5.40 ¥7.71 ¥10.02 50
PEG = 1.0 ¥5.40 ¥7.71 ¥10.02 46
EPV ¥8.87 ¥9.85 ¥10.70 59
Dividend Discount
Gordon GGM ¥1.63 ¥3.24 ¥4.91 70
DDM Multi-Stage ¥1.63 ¥2.80 ¥3.42 61
Multiples
P/E Multiple ¥10.73 ¥14.30 ¥17.88 63
P/S Multiple ¥7.56 ¥10.08 ¥12.60 58
P/B Multiple ¥8.68 ¥11.58 ¥14.47 55
EV/EBIT ¥12.56 ¥15.87 ¥19.18 53
EV/EBITDA ¥12.30 ¥15.51 ¥18.73 54
EV/Revenue ¥8.99 ¥11.71 ¥14.44 43
Asset-Based
NCAV (Graham) ¥4.14 ¥5.54 ¥8.27 50
Growth DCF
Growth DCF ¥7.35 ¥10.56 ¥15.67 80
Rev-Margin DCF ¥8.37 ¥12.82 ¥18.50 74
Economic Profit
Residual Income ¥6.82 ¥7.30 ¥8.19 76
ROIC Compounder ¥9.14 ¥11.25 ¥14.08 72
Growth Earnings
Growth-Adj P/E ¥8.80 ¥12.57 ¥16.34 68

Widest divergence: DCF Models (¥14.46) versus Dividend Discount (¥2.80). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.9B CNY
Revenue growth (YoY) +4.4%
Net margin 13.2%
Return on equity 6.8%
Free cash flow 173M CNY FY2024
P/E ratio 20.2
More key figures
Operating margin 12.2%
EPS (TTM) ¥0.5900
Dividend yield 0.6%
EPS growth (YoY) +15.4%
Net cash 606M CNY FY2024

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 32

Profitability 38
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 42
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 13
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

Shandong Weida Machinery Co., Ltd. engages in the manufacture and sale of drill chucks in China and internationally. The company offers various types of drill chucks, including keyless chuck, keyless chuck with lock, key-type drill chuck, keyless automatic duty drill, and accessories, as well as saw blades.

Full company description

Shandong Weida Machinery Co., Ltd. engages in the manufacture and sale of drill chucks in China and internationally. The company offers various types of drill chucks, including keyless chuck, keyless chuck with lock, key-type drill chuck, keyless automatic duty drill, and accessories, as well as saw blades. It also provides precision castings, such as power tools accessories, machining products, auto parts, hardware and tools, instrument valves, and die-casting and other casting products. In addition, the company offers powder metallurgy parts comprising structure parts, oiliness bearings, chain wheels, pulleys for engines, helix gears and impacted blocks for impacted power, and over loading parts for impacted power drills; and parts for oil pump of automobiles and angular connected axels, angular grinders,combination saw, narrow gutter saw blade, keyhole saw blade, wide gutter saw blade, laser welding saw blade, metallurgical saw blade, non-ferrous metal cutting, woodworking saw, metal cold cutting saw, double and single speed and impacted gear boxes, electric screwdrivers, and single and double speed gear boxes. Further, the company provides AC and DC switches, and CNC machines. It offers its products primarily under the Peacock, Jiyiji, DEMAC, and Weida brand names. Shandong Weida Machinery Co., Ltd. was founded in 1976 and is based in Wendeng, China.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Shandong Weida Machinery Co reported revenue of ¥2.2B in FY2024 versus ¥2.2B in FY2020, a compound +0.6%/yr. Reported net income was ¥300M in FY2024, compounding +4.2%/yr from FY2020.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
2.2B CNY
Latest YoY
−6.2%
Avg. growth/yr (3Y)
−12.5%
Avg. growth/yr (5Y)
+7.1%
Avg. growth/yr (23Y)
+13.3%
Revenue +0.6%/yr
FY20 ¥2.2B
FY21 ¥3.3B
FY22 ¥2.5B
FY23 ¥2.4B
FY24 ¥2.2B
Net income +4.2%/yr
FY20 ¥254M
FY21 ¥376M
FY22 ¥206M
FY23 ¥166M
FY24 ¥300M

Watch 002026: get an alert when its fair value changes →

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). "Shandong Weida Machinery Co Fair Value". https://www.fairvalue-calculator.com/stock/002026

Peer Group

Specialty Industrial Machinery · 809 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 66 · Top 25%
Fair Value upside +37% · Top 25%
Return on equity (TTM) 7% · Below median
Return on assets 2% · Below median
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 12% · Above median
Revenue growth 4% · Below median
Dividend yield (TTM) 0.6% · Below median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 20.2× · Cheaper than median
P/B 1.44× · Cheaper than median
P/S (TTM) 2.71× · Pricier than median
P/FCF 4.5× · Pricier than median
EV/EBITDA 16.4× · Pricier than median

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 83 · sector 0
FUTURE 22 · sector 23
PAST 27 · sector 28
HEALTH 100 · sector 96
DIVIDEND 12 · sector 24

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €887.60 €186.93 -79%
1SIE 1SIE €273.20 €91.93 -66%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Shandong Weida Machinery Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Shandong Weida Machinery Co (002026) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of ¥14.25 versus a price of ¥10.40, about +37% (undervalued).
What is the fair value of 002026?
Our model-based fair value for Shandong Weida Machinery Co is ¥14.25 (as of Jul 21, 2026), built from audited fundamentals. The current price is ¥10.40.
What is the quality score of 002026?
Shandong Weida Machinery Co has a Quality Score of 66/100. 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 revenue of Shandong Weida Machinery Co (002026)?
Shandong Weida Machinery Co reported trailing-twelve-month revenue of about 1.9B CNY (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 002026?
The net profit margin of Shandong Weida Machinery Co is about 13.2%, meaning it keeps roughly 13.2% of revenue as net income. Based on the latest reported figures.
Does Shandong Weida Machinery Co pay a dividend?
Shandong Weida Machinery Co currently shows a dividend yield of about 0.59% relative to its recent price (as of Jul 21, 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 Shandong Weida Machinery 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.