Guangzhou KingTeller Technology Co Ltd (002177) fair value: what the stock is really worth
As of Oct 29, 2026: fair value (intrinsic value) of Guangzhou KingTeller Technology Co Ltd stock ¥2.60, price ¥5.11, upside -49.1%, quality 60 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 Oct 29, 2026.
How to read this chart
60‑month range ¥2.23 – ¥10.47 · fair‑value band ¥2.00 – ¥3.53 · the ¥5.11 price screens above the ¥2.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 29, 2026.
Follow Guangzhou KingTeller Technology Co in your weekly email
Every Wednesday you see whether Guangzhou KingTeller Technology Co 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.
Guangzhou Kingteller Technology Co.,Ltd. engages in the research and development, production, sale, and service of financial self-service equipment and software in China and internationally.
Show moreShow less
The company offers autonomous devices; software products, including terminal application, monitoring and management, system security, comprehensive application, system support class, and mobile application; and consultation services, as well as cooperative operation services.
Guangzhou Kingteller Technology Co.,Ltd. was founded in 2001 and is headquartered in Guangzhou, China.
Stock analysis
Guangzhou KingTeller Technology Co Ltd (002177) currently trades at ¥5.11, while our model-based Fair Value estimate is ¥2.60, 49.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of ¥1.30 per share, and 1 of the 21 models we run sit above the ¥5.11 price.
Bear case: the Asset-Based group reads lowest at ¥0.3400, and 20 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥2.00 (bear) to ¥3.53 (bull), the price of ¥5.11 sits above 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 60/100 (solid quality), in the Industrials sector.
Mixed Growth: Spin-off in 2022: revenue and profit before it include the divested business. Growth is measured afresh from 2022.
Guangzhou KingTeller Technology Co Ltd reported revenue of 58.9M CNY in FY2025 versus 85.9M CNY in FY2021, a compound −9.0%/yr. Reported net income was 12.9M CNY in FY2025.
Key figures
Market cap 3.9B CNY (≈ $584M) Small · P/E ratio 255.5 · P/S ratio 71.1 · EPS (TTM) ¥0.0200 · Dividend yield 0.0% · Net margin 30.0% · Return on equity 1.0% · Return on assets (EBIT) 0.0%.
What moves the price
The share trades about 48% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at −49%, 002177 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.0500 to ¥13.09). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥2.00Fair Value ¥2.60Bull¥3.53
Price ¥5.11 · Upside -49.1%
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 (¥0.0149 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.
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.55/100
Spin-off in 2022: revenue and profit before it include the divested business. Growth is measured afresh from 2022.
Revenue growth 1 year
−12.0%
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.
−4.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−28.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−28.4%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−28.4% vs −15.3%, slowing
Profit margin 2020 to 2025 ⓘ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.45% → −3%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 23.3%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+49.5%
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 +47.0% a year for the price.
Compare Guangzhou KingTeller Technology 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.Business Equipment & Supplies · 79 stocks
Beats the industry median on 2/13 measures
Overall it trails its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside−49.1% · Bottom 25%
Profitability
Return on equity (12 months)1.0% · Below median
Return on assets0.8% · Below median
Net margin (12 months)30.0% · Top 25%
Operating margin (12 months)−7.9% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−11.0% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.04× · Above median
Valuation Multiplesvs Business Equipment & Supplies median · lower = cheaper
P/E (12 months)255.5× · Priciest 25%
P/B2.28× · Priciest 25%
P/S (12 months)71.14× · Priciest 25%
Price / free cash flow108.4× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 33
FUTURE (revenue growth)0· sector 21
PAST (return on equity)4· sector 25
HEALTH (low debt)98· sector 98
DIVIDEND (yield)1· sector 52
VALUE 0: the price sits above our fair-value range.
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). "Guangzhou KingTeller Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002177
Frequently asked questions
Is Guangzhou KingTeller Technology Co Ltd (002177) overvalued or undervalued?
As of Oct 29, 2026, our model estimates a fair value of ¥2.60 versus a price of ¥5.11, about −49% upside (overvalued).
What is the fair value of 002177?
Our model-based fair value for Guangzhou KingTeller Technology Co Ltd is ¥2.60 (as of Oct 29, 2026), built from audited fundamentals. The current price: ¥5.11.
What is the quality score of 002177?
Guangzhou KingTeller Technology Co Ltd has a Quality Score of 60/100. 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 Guangzhou KingTeller Technology Co Ltd (002177)?
Our model-based price target is the fair value of ¥2.60 (as of Oct 29, 2026) from 21 valuation models. Cautious scenario ¥2.00, optimistic scenario ¥3.53. It is a calculation from audited fundamentals, not an analyst target.
What is the Guangzhou KingTeller Technology Co Ltd stock forecast for 2026?
Our models put fair value at ¥2.60, about −49% upside versus a price of ¥5.11 (overvalued). Cautious scenario ¥2.00, optimistic scenario ¥3.53. The calculation is refreshed regularly with new filings.
What is the revenue of Guangzhou KingTeller Technology Co Ltd (002177)?
Guangzhou KingTeller Technology Co Ltd reported trailing-twelve-month revenue of about 54.7M CNY (latest available figure, as of Oct 29, 2026).
Does Guangzhou KingTeller Technology Co Ltd pay a dividend?
Guangzhou KingTeller Technology Co Ltd currently shows a dividend yield of 0.04% relative to its recent price (as of Oct 29, 2026).
What growth is priced into Guangzhou KingTeller Technology Co Ltd (002177)?
For today's price to be fair in a discounted-cash-flow model, Guangzhou KingTeller Technology Co Ltd would have to grow free cash flow by +49.5 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -20.2 % per year. As of Oct 29, 2026.
What discount rate (WACC) does the fair value of 002177 use?
Our models discount Guangzhou KingTeller Technology Co Ltd at 11.9 %: a base by market capitalisation (small), damped by beta 1.00, 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 Guangzhou KingTeller Technology Co Ltd that is +49.5 % per year a year over ten years, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Guangzhou KingTeller Technology Co Ltd (002177) delivered so far?
Over the past 5 years revenue at Guangzhou KingTeller Technology Co Ltd grew -20.2 % a year. The price currently implies +49.5 % per year free-cash-flow growth a 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 Guangzhou KingTeller Technology Co Ltd (002177) growing?
The median revenue growth in the sector is +11.0 % a year. That is the yardstick for the growth priced into Guangzhou KingTeller Technology Co Ltd (+49.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Guangzhou KingTeller Technology Co Ltd (002177)?
The free-cash-flow yield on the price is 0.92 %: that much free cash flow Guangzhou KingTeller Technology Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Guangzhou KingTeller Technology Co Ltd (002177)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Guangzhou KingTeller Technology Co Ltd it is ¥2.60 per share (as of Oct 29, 2026), against a price of ¥5.11. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Guangzhou KingTeller Technology Co Ltd stock overvalued or undervalued in 2026?
As of Oct 29, 2026, 002177 trades above its calculated fair value: price ¥5.11, fair value ¥2.60, a gap of about −49% (overvalued). 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 002177?
No. The price is what the market pays today (¥5.11); the fair value is what the company's own numbers justify (¥2.60). For Guangzhou KingTeller Technology Co Ltd the two are ¥2.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Guangzhou KingTeller Technology Co Ltd worth?
The market values Guangzhou KingTeller Technology Co Ltd at about 3.9B CNY (market capitalisation, as of Oct 29, 2026). Per share that is ¥5.11; our models calculate a fair value of ¥2.60 per share.
What do the bullish and bearish scenarios say about 002177?
Our models span a range for Guangzhou KingTeller Technology Co Ltd: cautious scenario ¥2.00, base ¥2.60, optimistic ¥3.53 per share (as of Oct 29, 2026, price ¥5.11). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002177?
Guangzhou KingTeller Technology Co Ltd trades at a price-to-earnings ratio of 255.5 (as of Oct 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥2.60 is built from several models across several years. Other multiples: P/B 2.3, P/S 71.1.
How solid is the balance sheet of Guangzhou KingTeller Technology Co Ltd (002177)?
Balance-sheet figures for Guangzhou KingTeller Technology Co Ltd (as of Oct 29, 2026): return on equity 1.0%, debt of 0.04 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is 002177 from its 52-week high?
Guangzhou KingTeller Technology Co Ltd trades at ¥5.11, about 48% below its 52-week high of ¥9.92 and 1% above the low of ¥5.06 (as of Oct 29, 2026). Distance from the high says nothing about value: that is what the fair value of ¥2.60 is for.
Which stocks are comparable to Guangzhou KingTeller Technology Co Ltd?
From the same area (Industrials) we also value GRG Banking Equipment Co, Crane NXT, Co, Shanghai M&G Stationery Inc, XGD Inc, 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 Guangzhou KingTeller Technology Co Ltd stock attractive at the current price?
The data as of Oct 29, 2026: price ¥5.11, calculated fair value ¥2.60 (−49%), Quality Score 60/100, from 21 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 002177 calculated?
We run Guangzhou KingTeller Technology Co Ltd through 21 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥2.60, 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 13.4 % above its aggregate fair value. Guangzhou KingTeller Technology Co Ltd itself currently trades above fair value. 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 Guangzhou KingTeller Technology Co Ltd (002177)?
The closing price on Oct 29, 2026 was ¥5.11. Our model-based fair value is ¥2.60, about −49% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Guangzhou KingTeller Technology Co Ltd right now?
The price sits above even our optimistic bull case (¥3.53). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Guangzhou KingTeller Technology Co Ltd
How large is the market capitalisation of Guangzhou KingTeller Technology Co Ltd (002177)?
The market capitalisation of Guangzhou KingTeller Technology Co Ltd is 3.9B CNY (≈ $584M). 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 Guangzhou KingTeller Technology Co Ltd (002177)?
The price-to-sales ratio of Guangzhou KingTeller Technology Co Ltd is 71.1 (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 Guangzhou KingTeller Technology Co Ltd (002177)?
Earnings per share at Guangzhou KingTeller Technology Co Ltd are ¥0.0200 (price ÷ EPS = P/E 255.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Guangzhou KingTeller Technology Co Ltd (002177)?
The dividend yield of Guangzhou KingTeller Technology Co Ltd is 0.0% (payout 10.0%). 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 Guangzhou KingTeller Technology Co Ltd (002177)?
The net margin of Guangzhou KingTeller Technology Co Ltd is 30.0% (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 Guangzhou KingTeller Technology Co Ltd (002177)?
The return on equity (ROE) of Guangzhou KingTeller Technology Co Ltd is 1.0% (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 Guangzhou KingTeller Technology Co Ltd (002177)?
On an EBIT basis the return on assets of Guangzhou KingTeller Technology Co Ltd is 0.0% (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 Guangzhou KingTeller Technology Co Ltd (002177)?
The operating margin of Guangzhou KingTeller Technology Co Ltd is −7.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Guangzhou KingTeller Technology Co Ltd (002177)?
Revenue at Guangzhou KingTeller Technology Co Ltd is growing −11.0% versus a year earlier (3y avg −4.7%). 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 Guangzhou KingTeller Technology Co Ltd (002177)?
Earnings per share at Guangzhou KingTeller Technology Co Ltd are growing +182% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Guangzhou KingTeller Technology Co Ltd (002177) hold?
Guangzhou KingTeller Technology Co Ltd holds more cash than debt, 19.8M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Guangzhou KingTeller Technology Co Ltd in the live analysis
One click puts Guangzhou KingTeller Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 29, 2026