SUNSEA Telecommunications Co Ltd (002313) fair value: what the stock is really worth
We calculate from audited financials what SUNSEA Telecommunications Co Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch SUNSEA Telecommunications Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 13, 2026.
How to read this chart
60‑month range ¥5.03 – ¥14.96 · fair‑value band ¥3.32 – ¥6.68 · the ¥8.45 price screens above the ¥4.84 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 13, 2026.
Sunsea AIoT Technology Co., Ltd. provides Internet of Things products and services to telecom operators, ICT equipment vendors, system integrators, and enterprise customers in China and internationally.
Show more
Sunsea AIoT Technology Co., Ltd. provides Internet of Things products and services to telecom operators, ICT equipment vendors, system integrators, and enterprise customers in China and internationally. It also provides cable broadband products, including optical products, optical-copper hybrid products, OSP products, etc.; FTTx solutions; macro and micro station wireless coverage solutions; and base station and landscaping antennas, as well as feeder accessories. In addition, the company offers small cell products, such as enterprise outdoor sunpower 3000, enterprise outdoor sunspeed2000, and enterprise indoor sunlight1000; energy efficiency control systems and LED lighting products; and Sunsea refrigerant R445B, an energy-saving cooling material. Further, the company provides MediaFirst, a cloud-based video service; CDN/UDN and IPTV value-added service solutions; data center solutions and products comprising micro module and integrated data center, and closed aisle solutions, as well as equipment control, power supply, and refrigeration systems; and cloud computing, network function virtualization, software defined network, big data and business agility, and other solutions. The company was formerly known as SUNSEA Telecommunications Co., Ltd. The company was founded in 1994 and is headquartered in Shenzhen, China.
Stock analysis
SUNSEA Telecommunications Co Ltd (002313) currently trades at ¥8.45, while our model-based Fair Value estimate is ¥4.84, implying the stock looks roughly 74.6% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥5.30 per share, and 0 of the 12 models we run sit above the ¥8.45 price.
Bear case: the Dividend Discount group reads lowest at ¥1.92, and 12 of the 12 models stay below the price. Evidence for this calculation is medium.
Scenario range: ¥3.32 (bear) to ¥6.68 (bull), the price of ¥8.45 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 45/100 (below-average quality), in the Technology sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
SUNSEA Telecommunications Co Ltd reported revenue of 2.8B CNY in FY2025 versus 4.7B CNY in FY2021, a compound −12.6%/yr. Reported net income was −228M CNY in FY2025.
Key figures
Market cap 3.2B CNY (≈ $473M) · P/S ratio 1.12 · EPS (TTM) ¥−0.5000 · Dividend yield 1.7% · Net margin −8.3% · Return on equity −361% · Return on assets (EBIT) −9.1% · Operating margin 1.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 44% 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 −59% fair-value upside, at −43%, 002313 screens cheaper than that median.
Fair Value models
Bear ¥3.32Fair Value ¥4.84Bull ¥6.68
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.18/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−7.5%
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.
−6.4%
Revenue growth 5 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.
−6.2%
Revenue growth 19 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.
+12.2%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−15.6% (2020) → −2.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
+21.6%
Yearly growth needed for the next five years to justify today's price.
Compare SUNSEA Telecommunications 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.Communication Equipment · 308 stocks
Beats the industry median on 4/12 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−75% · Bottom 25%
Profitability
Return on assets−2% · Below median
Net margin (TTM)−7% · Bottom 25%
Operating margin (TTM)2% · Below median
Growth and dividend
Revenue growth9% · Above median
Dividend yield (TTM)1.7% · Above median
Balance sheet
Debt / equity7.48× · Highest 25%
Valuation Multiplesvs Communication Equipment median · lower = cheaper
P/B7.44× · Priciest 25%
P/S (TTM)0.17× · Cheapest 25%
P/FCF3.4× · Cheaper than median
PEG6.32× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)47· sector 36
PAST (return on equity)0· sector 15
HEALTH (low debt)0· sector 98
DIVIDEND (yield)33· sector 22
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). "SUNSEA Telecommunications Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002313
Frequently asked questions
Is SUNSEA Telecommunications Co Ltd (002313) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of ¥4.84 versus a price of ¥8.45, about −43% upside (overvalued).
What is the fair value of 002313?
Our model-based fair value for SUNSEA Telecommunications Co Ltd is ¥4.84 (as of Sep 13, 2026), built from audited fundamentals. The current price: ¥8.45.
What is the quality score of 002313?
SUNSEA Telecommunications Co Ltd has a Quality Score of 45/100. 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 SUNSEA Telecommunications Co Ltd (002313)?
Our model-based price target is the fair value of ¥4.84 (as of Sep 13, 2026) from 12 valuation models. Cautious scenario ¥3.32, optimistic scenario ¥6.68. It is a calculation from audited fundamentals, not an analyst target.
What is the SUNSEA Telecommunications Co Ltd stock forecast for 2026?
Our models put fair value at ¥4.84, about −43% upside versus a price of ¥8.45 (overvalued). Cautious scenario ¥3.32, optimistic scenario ¥6.68. The calculation is refreshed regularly with new filings.
What is the revenue of SUNSEA Telecommunications Co Ltd (002313)?
SUNSEA Telecommunications Co Ltd reported trailing-twelve-month revenue of about 2.8B CNY (latest available figure, as of Sep 13, 2026).
Does SUNSEA Telecommunications Co Ltd pay a dividend?
SUNSEA Telecommunications Co Ltd currently shows a dividend yield of about 1.67% relative to its recent price (as of Sep 13, 2026).
What growth is priced into SUNSEA Telecommunications Co Ltd (002313)?
For today's price to be fair in a discounted-cash-flow model, SUNSEA Telecommunications Co Ltd would have to grow free cash flow by +21.6 % 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 -6.2 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of 002313 use?
Our models discount SUNSEA Telecommunications 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 SUNSEA Telecommunications Co Ltd that is +21.6 % 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 SUNSEA Telecommunications Co Ltd (002313) delivered so far?
Over the past 5 years revenue at SUNSEA Telecommunications Co Ltd grew -6.2 % a year. The price currently implies +21.6 % 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 SUNSEA Telecommunications Co Ltd (002313) growing?
The median revenue growth in the sector is +8.0 % a year. That is the yardstick for the growth priced into SUNSEA Telecommunications Co Ltd (+21.6 % 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 SUNSEA Telecommunications Co Ltd (002313)?
The free-cash-flow yield on the price is 4.37 %: that much free cash flow SUNSEA Telecommunications 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 SUNSEA Telecommunications Co Ltd (002313)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For SUNSEA Telecommunications Co Ltd it is ¥4.84 per share (as of Sep 13, 2026), against a price of ¥8.45. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is SUNSEA Telecommunications Co Ltd stock overvalued or undervalued in 2026?
As of Sep 13, 2026, 002313 trades above its calculated fair value: price ¥8.45, fair value ¥4.84, a gap of about −43% (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 002313?
No. The price is what the market pays today (¥8.45); the fair value is what the company's own numbers justify (¥4.84). For SUNSEA Telecommunications Co Ltd the two are ¥3.61 per share apart. That gap is exactly why we show both numbers side by side.
How much is SUNSEA Telecommunications Co Ltd worth?
The market values SUNSEA Telecommunications Co Ltd at about 3.2B CNY (market capitalisation, as of Sep 13, 2026). Per share that is ¥8.45; our models calculate a fair value of ¥4.84 per share.
What do the bullish and bearish scenarios say about 002313?
Our models span a range for SUNSEA Telecommunications Co Ltd: cautious scenario ¥3.32, base ¥4.84, optimistic ¥6.68 per share (as of Sep 13, 2026, price ¥8.45). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 002313?
The PEG ratio of SUNSEA Telecommunications Co Ltd is 6.32 (P/E divided by earnings growth, as of Sep 13, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of SUNSEA Telecommunications Co Ltd (002313)?
Balance-sheet figures for SUNSEA Telecommunications Co Ltd (as of Sep 13, 2026): return on equity −361.3%, debt of 7.48 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 002313 from its 52-week high?
SUNSEA Telecommunications Co Ltd trades at ¥8.45, about 44% below its 52-week high of ¥15.13 and 8% above the low of ¥7.86 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of ¥4.84 is for.
Which stocks are comparable to SUNSEA Telecommunications Co Ltd?
From the same area (Technology) we also value Cisco Systems, Inc, Zhongji Innolight Co, Foxconn Industrial Internet Co, Eoptolink Technology 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 SUNSEA Telecommunications Co Ltd stock attractive at the current price?
The data as of Sep 13, 2026: price ¥8.45, calculated fair value ¥4.84 (−43%), Quality Score 45/100, from 12 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 002313 calculated?
We run SUNSEA Telecommunications Co Ltd through 12 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 ¥4.84, 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 16.1 % above its aggregate fair value. SUNSEA Telecommunications 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 SUNSEA Telecommunications Co Ltd (002313)?
The closing price on Sep 21, 2026 was ¥8.45. Our model-based fair value is ¥4.84, about −43% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with SUNSEA Telecommunications Co Ltd right now?
The price sits above even our optimistic bull case (¥6.68). The favourable scenario is already priced in. Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥3.32 to ¥6.68) leaves room in how you read the outcome.
Key figures of SUNSEA Telecommunications Co Ltd
How large is the market capitalisation of SUNSEA Telecommunications Co Ltd (002313)?
The market capitalisation of SUNSEA Telecommunications Co Ltd is 3.2B CNY (≈ $473M). 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 SUNSEA Telecommunications Co Ltd (002313)?
The price-to-sales ratio of SUNSEA Telecommunications Co Ltd is 1.12 (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 SUNSEA Telecommunications Co Ltd (002313)?
Earnings per share at SUNSEA Telecommunications Co Ltd are ¥−0.5000. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of SUNSEA Telecommunications Co Ltd (002313)?
The dividend yield of SUNSEA Telecommunications Co Ltd is 1.7%. 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 SUNSEA Telecommunications Co Ltd (002313)?
The net margin of SUNSEA Telecommunications Co Ltd is −8.3% (fiscal year 2025). 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 SUNSEA Telecommunications Co Ltd (002313)?
The return on equity (ROE) of SUNSEA Telecommunications Co Ltd is −361% (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 SUNSEA Telecommunications Co Ltd (002313)?
On an EBIT basis the return on assets of SUNSEA Telecommunications Co Ltd is −9.1% (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 SUNSEA Telecommunications Co Ltd (002313)?
The operating margin of SUNSEA Telecommunications Co Ltd is 1.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at SUNSEA Telecommunications Co Ltd (002313)?
Revenue at SUNSEA Telecommunications Co Ltd is growing +9.4% versus a year earlier (3y avg −6.4%). 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 SUNSEA Telecommunications Co Ltd (002313)?
Earnings per share at SUNSEA Telecommunications Co Ltd are growing −29.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does SUNSEA Telecommunications Co Ltd (002313) carry?
The net debt of SUNSEA Telecommunications Co Ltd is 534M CNY (fiscal year 2025, ≈ 3.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch SUNSEA Telecommunications Co Ltd in the live analysis
One click puts SUNSEA Telecommunications Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
