EN DE

Unigroup Guoxin Microelectronics Co (002049) Fair Value & Analysis

Technology · CN · Market cap 72.9B CNY

UG Unigroup Guoxin Microelectronics Co 002049 · SHE
Price¥66.50
Fair Value¥24.21
Upside-63.6%
Quality47/100
Watch Unigroup Guoxin Microelectronics Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 25.0% net margin
Low debt · generates free cash flow
0.36% dividend yield
Mixed vs. peers (7/15)
Wide moat 65/100
Evidence: High Range ¥18.40 – ¥30.01 Share as image

Fair value as of: Jul 12, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 12, 2026, revised from ¥27.76 to ¥24.21 (−12.8%) since Jun 25, 2026. Share price −18.9% over the past month.

Below-average quality, and screening another 64% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥30.01). The favourable scenario is already priced in.
  • Solid but not exceptional quality (47/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥169.31 ¥44.73 Fair Value ¥24.21 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥44.73 – ¥169.31 · fair‑value band ¥18.40 – ¥30.01 · the ¥66.50 price screens above the ¥24.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

Unigroup Guoxin Microelectronics Co (002049) currently trades at ¥66.50, while our model-based Fair Value estimate is ¥24.21, implying the stock looks roughly 63.6% overvalued today. We read business quality at 47/100 (below-average 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, Unigroup Guoxin Microelectronics Co generated revenue of 6.6B CNY at a net margin of 25.0%. Revenue grew 46.1% year over year. It earns a return on equity of 12.4%. The balance sheet holds a net cash position of 840M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥18.40 (bear case) to ¥30.01 (bull case); at ¥66.50, 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 30% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -67% fair-value upside, at -64%, 002049 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 ¥21.23 ¥40.89 ¥78.17 80
Residual Income ¥12.70 ¥13.99 ¥20.06 76
Rev-Margin DCF ¥15.53 ¥28.33 ¥47.32 74
All 26 models by family
DCF Models
FCF DCF ¥22.18 ¥36.88 ¥78.51 38
Owner Earnings ¥21.21 ¥46.77 ¥100.25 31
5Y Revenue Exit ¥15.53 ¥26.93 ¥48.55 39
5Y EBITDA Exit ¥19.22 ¥34.96 ¥63.09 41
5Y P/E Exit ¥21.61 ¥43.31 ¥71.07 38
10Y Revenue Exit ¥16.99 ¥31.49 ¥48.72 36
10Y EBITDA Exit ¥20.05 ¥38.42 ¥71.26 37
10Y P/E Exit ¥21.73 ¥42.91 ¥78.92 35
Earnings-Based
Graham-Dodd ¥9.44 ¥65.39 ¥91.74 54
Lynch FV ¥19.28 ¥27.54 ¥35.80 50
PEG = 1.0 ¥19.28 ¥27.54 ¥35.80 46
EPV ¥13.95 ¥16.10 ¥17.99 59
Dividend Discount
Gordon GGM ¥6.38 ¥13.26 ¥21.04 70
DDM Multi-Stage ¥6.38 ¥11.18 ¥13.92 61
Multiples
P/E Multiple ¥20.82 ¥27.76 ¥34.70 63
P/S Multiple ¥12.16 ¥16.22 ¥20.27 58
P/B Multiple ¥17.70 ¥23.60 ¥29.50 55
EV/EBIT ¥21.39 ¥28.18 ¥34.97 53
EV/EBITDA ¥18.42 ¥24.23 ¥30.03 54
EV/Revenue ¥12.36 ¥17.22 ¥22.09 43
Asset-Based
NCAV (Graham) ¥7.29 ¥9.77 ¥14.59 50
Growth DCF
Growth DCF ¥21.23 ¥40.89 ¥78.17 80
Rev-Margin DCF ¥15.53 ¥28.33 ¥47.32 74
Economic Profit
Residual Income ¥12.70 ¥13.99 ¥20.06 76
ROIC Compounder ¥13.95 ¥18.33 ¥23.43 72
Growth Earnings
Growth-Adj P/E ¥25.89 ¥36.99 ¥48.09 68

Widest divergence: Growth Earnings (¥36.99) versus Asset-Based (¥9.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 6.6B CNY
Revenue growth (YoY) +46.1%
Net margin 25.0%
Return on equity 12.4%
Free cash flow 1.2B CNY FY2024
P/E ratio 43.6
More key figures
Operating margin 21.2%
EPS (TTM) ¥1.97
Dividend yield 0.4%
EPS growth (YoY) +180%
Net cash 840M CNY FY2024

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 47/100

Of which business quality 53 · Market factors (momentum, volatility) 41

Profitability 45
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 75
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 37
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 42
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

Unigroup Guoxin Microelectronics Co., Ltd. designs and develops integrated circuit (IC) chips in China and internationally. It operates through Crystal Business, Smart Security Chip Business, and Specialty Integrated Circuit Business segments.

Full company description

Unigroup Guoxin Microelectronics Co., Ltd. designs and develops integrated circuit (IC) chips in China and internationally. It operates through Crystal Business, Smart Security Chip Business, and Specialty Integrated Circuit Business segments. The company offers smart card IC products comprising contact and dual-interface chips; special integrated circuits; memory chips; FPGAs; power transistors; semiconductor power devices, such as super junction power MOSFETs, multi EPI super junction power MOSFETs, trench power MOSFETs, double trench power MOSFETs, PLANA VDMOS, IGBTs, IGTOs, and high-voltage half-bridge driver ICs; and quartz oscillator products, including quartz crystal resonators and sapphire materials on LED substrates. It also provides AI+ visual perception, processors, programmable devices networks and interfaces, and analog devices; smart card security chips comprising SIM and financial IC card chips, and electronic certificate chips; smart terminal security chips consisting of eSIM and anti-counterfeiting chips, POS machine security and contactless reader/writer chips, and USBKey chips; automotive electronic chips, such as automotive-grade security chips and automotive-grade domain control chips; and clock crystal oscillators, voltage-controlled crystal oscillators, temperature-compensated crystal oscillators, and oven-controlled crystal oscillators. The company's products are used in communication, financial payment, smart government, public utilities, Internet of Things, aerospace, intelligent vehicles, electronics, power and energy, and artificial intelligence applications. In addition, it is involved in housing rental; property management; investment; testing; and technical consultation activities. The company was formerly known as Unigroup Guoxin Co., Ltd. and changed its name to Unigroup Guoxin Microelectronics Co., Ltd. in June 2018. Unigroup Guoxin Microelectronics Co., Ltd. was founded in 1991 and is based in Tangshan, China.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

Unigroup Guoxin Microelectronics Co reported revenue of ¥5.5B in FY2024 versus ¥3.3B in FY2020, a compound +13.9%/yr. Reported net income was ¥1.2B in FY2024, compounding +10.0%/yr from FY2020.

Growth Quality 77/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
5.5B CNY
Latest YoY
−27.3%
Avg. growth/yr (3Y)
+1.0%
Avg. growth/yr (5Y)
+9.9%
Avg. growth/yr (22Y)
+20.1%
Revenue +13.9%/yr
FY20 ¥3.3B
FY21 ¥5.3B
FY22 ¥7.1B
FY23 ¥7.6B
FY24 ¥5.5B
Net income +10.0%/yr
FY20 ¥806M
FY21 ¥2.0B
FY22 ¥2.6B
FY23 ¥2.5B
FY24 ¥1.2B

002049 screens 64% overvalued. Compare with NVIDIA 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). "Unigroup Guoxin Microelectronics Co Fair Value". https://www.fairvalue-calculator.com/stock/002049

Peer Group

Semiconductors · 319 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 47 · Below median
Fair Value upside −64% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 5% · Above median
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 21% · Top 25%
Revenue growth 46% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Semiconductors median · lower = cheaper

P/E (TTM) 43.6× · Cheaper than median
P/B 5.88× · Pricier than median
P/S (TTM) 11.02× · Pricier than 75% of peers
P/FCF 9.4× · Pricier than median
EV/EBITDA 42.4× · Pricier than median
PEG 0.85× · Cheaper 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 0 · sector 0
FUTURE 100 · sector 60
PAST 49 · sector 24
HEALTH 94 · sector 97
DIVIDEND 7 · sector 22

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 Semiconductors stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
NVIDIA Corporation NVDA $211.80 $96.91 -54%
Taiwan Semiconductor Manufacturing Company TSM $398.37 $207.49 -48%
Broadcom Inc 1AVGO €367.75 €121.25 -67%
Micron Technology, Inc ZMIC C$52.57 C$7.50 -86%
SK hynix Inc 000660 2,082,000 KRW 1,109,311 KRW -47%
Advanced Micro Devices, Inc 1AMD €425.20 €56.33 -87%
Intel Corporation INTC C$68.40 C$9.82 -86%
Texas Instruments Incorporated TXN $311.46 $59.75 -81%
MediaTek Inc 2454 3,740 TWD 1,163 TWD -69%
SK Square Co 402340 1,212,000 KRW 868,000 KRW -28%

Compare Unigroup Guoxin Microelectronics 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 Unigroup Guoxin Microelectronics Co (002049) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥24.21 versus a price of ¥66.50, about −64% (overvalued).
What is the fair value of 002049?
Our model-based fair value for Unigroup Guoxin Microelectronics Co is ¥24.21 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥66.50.
What is the quality score of 002049?
Unigroup Guoxin Microelectronics Co has a Quality Score of 47/100. 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 Unigroup Guoxin Microelectronics Co (002049)?
Unigroup Guoxin Microelectronics Co reported trailing-twelve-month revenue of about 6.6B CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 002049?
The net profit margin of Unigroup Guoxin Microelectronics Co is about 25.0%, meaning it keeps roughly 25.0% of revenue as net income. Based on the latest reported figures.
Does Unigroup Guoxin Microelectronics Co pay a dividend?
Unigroup Guoxin Microelectronics Co currently shows a dividend yield of about 0.40% relative to its recent price (as of Jul 12, 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 Unigroup Guoxin Microelectronics 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.