EN DE

Zhejiang Wanma Co (002276) Fair Value & Analysis

Industrials · CN · Market cap 11.3B CNY

ZW Zhejiang Wanma Co 002276 · SHE
Price¥10.43
Fair Value¥7.21
Upside-30.9%
Quality54/100
Watch Zhejiang Wanma Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.7% net margin
Low debt · generates free cash flow
0.50% dividend yield
Mixed vs. peers (7/15)
Narrow moat 30/100
Evidence: High Range ¥5.41 – ¥9.01 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Fair value updated Jul 22, 2026, revised from ¥10.81 to ¥7.21 (−33.3%) since Jun 25, 2026. Share price +4.5% over the past month.

A solid business, but screening 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥9.01). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥20.46 ¥5.87 Fair Value ¥7.21 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range ¥5.87 – ¥20.46 · fair‑value band ¥5.41 – ¥9.01 · the ¥10.43 price screens above the ¥7.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

Zhejiang Wanma Co (002276) currently trades at ¥10.43, while our model-based Fair Value estimate is ¥7.21, implying the stock looks roughly 30.9% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, Zhejiang Wanma Co generated revenue of 19.9B CNY at a net margin of 1.7%. Revenue grew 16.5% year over year. It earns a return on equity of 5.5%. The balance sheet holds a net cash position of 1.4B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥5.41 (bear case) to ¥9.01 (bull case); at ¥10.43, 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 52% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -31%, 002276 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 ¥6.41 ¥10.19 ¥16.93 80
Residual Income ¥4.74 ¥4.85 ¥4.81 76
Rev-Margin DCF ¥8.03 ¥13.49 ¥20.93 74
All 26 models by family
DCF Models
FCF DCF ¥6.50 ¥10.59 ¥18.86 38
Owner Earnings ¥6.92 ¥11.63 ¥20.42 31
5Y Revenue Exit ¥8.03 ¥13.75 ¥21.91 39
5Y EBITDA Exit ¥9.85 ¥17.69 ¥28.04 41
5Y P/E Exit ¥6.94 ¥11.39 ¥16.70 38
10Y Revenue Exit ¥7.27 ¥12.64 ¥21.67 36
10Y EBITDA Exit ¥8.74 ¥15.61 ¥27.07 37
10Y P/E Exit ¥6.77 ¥10.85 ¥17.08 35
Earnings-Based
Graham-Dodd ¥2.33 ¥12.79 ¥17.74 54
Lynch FV ¥3.56 ¥5.08 ¥6.61 50
PEG = 1.0 ¥3.56 ¥5.08 ¥6.61 46
EPV ¥8.26 ¥9.30 ¥10.21 59
Dividend Discount
Gordon GGM ¥0.8000 ¥1.66 ¥2.63 70
DDM Multi-Stage ¥0.8000 ¥1.40 ¥1.74 61
Multiples
P/E Multiple ¥5.41 ¥7.21 ¥9.01 63
P/S Multiple ¥4.38 ¥5.84 ¥7.30 58
P/B Multiple ¥4.38 ¥5.84 ¥7.30 55
EV/EBIT ¥11.29 ¥14.38 ¥17.46 53
EV/EBITDA ¥11.89 ¥15.17 ¥18.46 54
EV/Revenue ¥8.64 ¥11.48 ¥14.31 43
Asset-Based
NCAV (Graham) ¥3.04 ¥4.07 ¥6.08 50
Growth DCF
Growth DCF ¥6.41 ¥10.19 ¥16.93 80
Rev-Margin DCF ¥8.03 ¥13.49 ¥20.93 74
Economic Profit
Residual Income ¥4.74 ¥4.85 ¥4.81 76
ROIC Compounder ¥9.24 ¥12.17 ¥16.15 72
Growth Earnings
Growth-Adj P/E ¥5.18 ¥7.40 ¥9.61 68

Widest divergence: DCF Models (¥11.63) versus Dividend Discount (¥1.40). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 19.9B CNY
Revenue growth (YoY) +16.5%
Net margin 1.7%
Return on equity 5.5%
Free cash flow 326M CNY FY2025
P/E ratio 33.8
More key figures
Operating margin 2.6%
EPS (TTM) ¥0.3300
Dividend yield 0.5%
EPS growth (YoY) -22.6%
Net cash 1.4B CNY FY2024

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 54 · Market factors (momentum, volatility) 26

Profitability 39
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 71
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 79
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

Zhejiang Wanma Co., Ltd. manufactures and sells communication cables in China and internationally. It operates through Wire and Cable, New Material, and New Energy segments. The company offers power, XLPE insulated, medium and low voltage, fire-resistant, civil building, and other cables.

Full company description

Zhejiang Wanma Co., Ltd. manufactures and sells communication cables in China and internationally. It operates through Wire and Cable, New Material, and New Energy segments. The company offers power, XLPE insulated, medium and low voltage, fire-resistant, civil building, and other cables. It also provides coaxial cables, indoor and outdoor optical cables, security data cables, industrial intelligent equipment cables, wind and solar storage and charging cables, rail transit cables, mining cables, wiring harness assemblies, rubber-sheathed and non-rubber-sheathed cables, and other cables. Zhejiang Wanma Co., Ltd. was founded in 1989 and is headquartered in Hangzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Zhejiang Wanma Co reported revenue of ¥19.2B in FY2025 versus ¥12.8B in FY2021, a compound +10.8%/yr. Reported net income was ¥347M in FY2025, compounding +6.4%/yr from FY2021.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
19.2B CNY
Latest YoY
+8.3%
Avg. growth/yr (3Y)
+9.4%
Avg. growth/yr (5Y)
+15.6%
Avg. growth/yr (19Y)
+17.9%
Revenue +10.8%/yr
FY21 ¥12.8B
FY22 ¥14.7B
FY23 ¥15.1B
FY24 ¥17.8B
FY25 ¥19.2B
Net income +6.4%/yr
FY21 ¥271M
FY22 ¥412M
FY23 ¥555M
FY24 ¥341M
FY25 ¥347M

002276 screens 31% overvalued. Compare with Contemporary Amperex Technology Co →

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). "Zhejiang Wanma Co Fair Value". https://www.fairvalue-calculator.com/stock/002276

Peer Group

Electrical Equipment & Parts · 528 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 54 · Above median
Fair Value upside −31% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 17% · Above median
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 33.8× · Pricier than median
P/B 1.83× · Cheaper than median
P/S (TTM) 0.57× · Cheaper than 75% of peers
P/FCF 5.1× · Pricier than median
EV/EBITDA 10.7× · Cheaper than median
PEG 0.68× · 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 83 · sector 57
PAST 22 · sector 26
HEALTH 94 · sector 97
DIVIDEND 10 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Zhejiang Wanma 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 Zhejiang Wanma Co (002276) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥7.21 versus a price of ¥10.43, about −31% (overvalued).
What is the fair value of 002276?
Our model-based fair value for Zhejiang Wanma Co is ¥7.21 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥10.43.
What is the quality score of 002276?
Zhejiang Wanma Co has a Quality Score of 54/100. 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 Zhejiang Wanma Co (002276)?
Zhejiang Wanma Co reported trailing-twelve-month revenue of about 19.9B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002276?
The net profit margin of Zhejiang Wanma Co is about 1.7%, meaning it keeps roughly 1.7% of revenue as net income. Based on the latest reported figures.
Does Zhejiang Wanma Co pay a dividend?
Zhejiang Wanma Co currently shows a dividend yield of about 0.50% relative to its recent price (as of Jul 22, 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 Zhejiang Wanma 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.