EN DE

Bosun Co (002282) Fair Value & Analysis

Industrials · CN · Market cap 3.2B CNY

BC Bosun Co 002282 · SHE
Price¥5.84
Fair Value¥6.17
Upside+5.7%
Quality67/100
Watch Bosun Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.0% net margin
Low debt · generates free cash flow
2.47% dividend yield
Ranks above peers (9/14)
Narrow moat 42/100
Evidence: High Range ¥4.62 – ¥7.71 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 ¥6.80 to ¥6.17 (−9.3%) since Jun 25, 2026. Share price +1.9% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥4.62 (bear) to ¥7.71 (bull), base ¥6.17. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 67/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥11.94 ¥4.44 Fair Value ¥6.17 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 ¥4.44 – ¥11.94 · fair‑value band ¥4.62 – ¥7.71 · the ¥5.84 price screens below the ¥6.17 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

Bosun Co (002282) currently trades at ¥5.84, while our model-based Fair Value estimate is ¥6.17, implying the stock looks roughly 5.7% fairly valued today. The Quality Score stands at 67/100 (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, Bosun Co generated revenue of 1.7B CNY at a net margin of 8.0%. Revenue declined 10.3% year over year. It earns a return on equity of 3.7%. The balance sheet holds a net cash position of 616M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥4.62 (bear case) to ¥7.71 (bull case); at ¥5.84, 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 27% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -26% fair-value upside, at 6%, 002282 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 ¥5.12 ¥7.31 ¥10.63 80
Residual Income ¥5.12 ¥5.13 ¥4.68 76
Rev-Margin DCF ¥5.13 ¥7.61 ¥10.59 74
All 26 models by family
DCF Models
FCF DCF ¥5.10 ¥7.38 ¥10.90 38
Owner Earnings ¥5.50 ¥8.03 ¥11.93 31
5Y Revenue Exit ¥5.13 ¥7.64 ¥10.91 39
5Y EBITDA Exit ¥5.97 ¥9.26 ¥13.21 41
5Y P/E Exit ¥5.37 ¥8.09 ¥11.04 38
10Y Revenue Exit ¥4.96 ¥7.24 ¥10.47 36
10Y EBITDA Exit ¥5.61 ¥8.37 ¥12.24 37
10Y P/E Exit ¥5.23 ¥7.56 ¥10.57 35
Earnings-Based
Graham-Dodd ¥2.00 ¥7.34 ¥9.92 54
Lynch FV ¥1.76 ¥2.51 ¥3.26 50
PEG = 1.0 ¥1.76 ¥2.51 ¥3.26 46
EPV ¥4.45 ¥4.93 ¥5.35 59
Dividend Discount
Gordon GGM ¥1.76 ¥3.50 ¥5.30 70
DDM Multi-Stage ¥1.76 ¥3.02 ¥3.69 61
Multiples
P/E Multiple ¥4.62 ¥6.17 ¥7.71 63
P/S Multiple ¥3.74 ¥4.99 ¥6.24 58
P/B Multiple ¥3.74 ¥4.99 ¥6.24 55
EV/EBIT ¥6.87 ¥8.71 ¥10.55 53
EV/EBITDA ¥7.01 ¥8.89 ¥10.78 54
EV/Revenue ¥5.29 ¥6.98 ¥8.67 43
Asset-Based
NCAV (Graham) ¥3.43 ¥4.60 ¥6.87 50
Growth DCF
Growth DCF ¥5.12 ¥7.31 ¥10.63 80
Rev-Margin DCF ¥5.13 ¥7.61 ¥10.59 74
Economic Profit
Residual Income ¥5.12 ¥5.13 ¥4.68 76
ROIC Compounder ¥4.45 ¥4.93 ¥5.35 72
Growth Earnings
Growth-Adj P/E ¥3.28 ¥4.69 ¥6.10 68

Widest divergence: DCF Models (¥7.64) versus Earnings-Based (¥2.51). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 1.7B CNY
Revenue growth (YoY) -10.3%
Net margin 8.0%
Return on equity 3.7%
Free cash flow 174M CNY FY2025
P/E ratio 24.1
More key figures
Operating margin 11.6%
EPS (TTM) ¥0.2500
Dividend yield 2.5%
EPS growth (YoY) -36.4%
Net cash 616M CNY FY2025

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 66 · Market factors (momentum, volatility) 37

Profitability 30
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 92
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

Bosun Co., Ltd. research, develops, produces, and sells diamond tools in China and internationally. It provides small construction machinery and tools for drilling, cutting and grinding, and carbide tools, as well as rail transit equipment parts.

Full company description

Bosun Co., Ltd. research, develops, produces, and sells diamond tools in China and internationally. It provides small construction machinery and tools for drilling, cutting and grinding, and carbide tools, as well as rail transit equipment parts. The company also offers powder final metallurgy products; professional-grade diamond saw blades, hollow thin-wall drill bits, chainsaws. The company was formerly known as Bosun Tools Co., Ltd. and changed its name to Bosun Co., Ltd. in June 2019. Bosun Co., Ltd. was founded in 1998 and is headquartered in Shijiazhuang, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bosun Co reported revenue of ¥1.7B in FY2025 versus ¥1.6B in FY2021, a compound +1.6%/yr. Reported net income was ¥155M in FY2025, compounding −9.1%/yr from FY2021.

Growth Quality 70/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.7B CNY
Latest YoY
+0.3%
Avg. growth/yr (3Y)
+5.1%
Avg. growth/yr (5Y)
+5.5%
Avg. growth/yr (19Y)
+9.8%
Revenue +1.6%/yr
FY21 ¥1.6B
FY22 ¥1.5B
FY23 ¥1.6B
FY24 ¥1.7B
FY25 ¥1.7B
Net income −9.1%/yr
FY21 ¥226M
FY22 ¥141M
FY23 ¥129M
FY24 ¥192M
FY25 ¥155M

Watch 002282: 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). "Bosun Co Fair Value". https://www.fairvalue-calculator.com/stock/002282

Peer Group

Tools & Accessories · 120 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 67 · Top 25%
Fair Value upside +6% · Above median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 12% · Above median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Tools & Accessories median · lower = cheaper

P/E (TTM) 24.1× · Cheaper than median
P/B 0.88× · Cheaper than 75% of peers
P/S (TTM) 1.92× · Pricier than median
P/FCF 2.7× · Pricier than median
EV/EBITDA 8.8× · 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 41 · sector 3
FUTURE 0 · sector 14
PAST 15 · sector 28
HEALTH 100 · sector 96
DIVIDEND 49 · sector 36

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 Tools & Accessories stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Techtronic Industries Company 0669 HK$129.60 HK$81.05 -37%
Snap-on Incorporated SNA $410.99 $350.46 -15%
RBC Bearings Incorporated RBC $595.49 $184.29 -69%
Lincoln Electric Holdings LECO $252.58 $154.80 -39%
Stanley Black & Decker, Inc SWK $88.22 $54.24 -39%
AB SKF (publ) SKFB kr 258.90 kr 192.57 -26%
The Timken Company TKR $139.47 $66.33 -52%
The Toro Company TTC $94.42 $69.71 -26%
SFS Group SFSN CHF 140.00 CHF 118.30 -16%
Hangzhou Greatstar Industrial Co 002444 ¥29.33 ¥35.72 +22%

Compare Bosun 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 Bosun Co (002282) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥6.17 versus a price of ¥5.84, about +6% (fairly valued).
What is the fair value of 002282?
Our model-based fair value for Bosun Co is ¥6.17 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥5.84.
What is the quality score of 002282?
Bosun Co has a Quality Score of 67/100. 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 Bosun Co (002282)?
Bosun Co reported trailing-twelve-month revenue of about 1.7B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002282?
The net profit margin of Bosun Co is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does Bosun Co pay a dividend?
Bosun Co currently shows a dividend yield of about 2.47% 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 Bosun 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.