Aishida Co (002403) Fair Value & Analysis
Consumer Cyclical · CN · Market cap 3.4B CNY
Fair value as of: Jul 22, 2026
From 12 valuation models · updated 19 days ago
Fair value updated Jul 22, 2026, revised from ¥3.60 to ¥3.04 (−15.6%) since Jun 25, 2026. Share price −9.4% over the past month.
Below-average quality, and screening another 68% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (¥4.07). The favourable scenario is already priced in.
- Solid but not exceptional quality (46/100) and above fair value, neither a clear bargain nor a standout compounder.
- A fairly wide model range (¥2.13 to ¥4.07) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
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 ¥5.09 – ¥23.38 · fair‑value band ¥2.13 – ¥4.07 · the ¥9.60 price screens above the ¥3.04 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.
Analysis
Aishida Co (002403) currently trades at ¥9.60, while our model-based Fair Value estimate is ¥3.04, implying the stock looks roughly 68.3% overvalued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Cyclical 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: medium).
Over the trailing twelve months, Aishida Co generated revenue of 2.7B CNY at a net margin of -8.6%. Revenue grew 7.6% year over year. It earns a return on equity of -16.0%. Net debt stands at 1.1B CNY. Fundamentals as of Jul 22, 2026
Our scenario range runs from ¥2.13 (bear case) to ¥4.07 (bull case); at ¥9.60, 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 48% below its 52-week high and 3% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -24% fair-value upside, at -68%, 002403 screens richer 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.
All 12 models by family
Widest divergence: Growth DCF (¥2.94) versus Dividend Discount (¥2.35). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 43 · Market factors (momentum, volatility) 29
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
Aishida Co., Ltd engages in the research, development, manufacture, and sale of cookware and kitchen electric appliances worldwide.
Full company description
Aishida Co., Ltd engages in the research, development, manufacture, and sale of cookware and kitchen electric appliances worldwide. It offers cookware, such as wok, frying pan, soup and milk pots, pressure cooker, and steamers; household appliances, including electric rice cooker, induction cooker, electric pressure cooker, electric kettle, blenders, etc; household items, such as kettles, thermoses, cups, kitchen tools, etc; robot bodies, and robot applications. The company also provides aluminum, stainless steel, glass, and plastic products, as well as molds. In addition, it engages in computer network technology development, consulting, and promotion services; technical consulting, technical services, technology development, technology transfer in the field of new energy technology; solar photovoltaic power generation; research and development of household appliances; sales of spare parts of household appliances; research, development, and leasing of industrial robots, industrial robot parts, intelligent robots, other special equipment, and industrial automatic control system devices. technical consulting in the fields of robots, computer hardware and software, networks, and automation equipment. The company was formerly known as Zhejiang Aishida Electric Co., Ltd and changed its name to Aishida Co., Ltd. in November 2019. Aishida Co., Ltd. was founded in 1978 and is based in Wenling, the People's Republic of China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Aishida Co reported revenue of ¥2.7B in FY2025 versus ¥3.5B in FY2021, a compound −6.5%/yr. Reported net income was −¥217M in FY2025.
002403 screens 68% overvalued. Compare with Casey's General Stores, Inc →
Peer Group
Specialty Retail · 221 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.
Valuation Multiples vs Specialty Retail median · lower = cheaper
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Casey's General Stores, Inc CASY | $827.04 | $405.44 | -51% |
| Williams-Sonoma, Inc WSM | $222.84 | $164.16 | -26% |
| Ulta Beauty, Inc ULTA | $479.57 | $488.39 | +2% |
| DICK'S Sporting Goods, Inc DKS | $208.89 | $181.10 | -13% |
| Best Buy Co BBY | $83.98 | $109.12 | +30% |
| China Tourism Group 601888 | ¥52.90 | ¥40.40 | -24% |
| Tractor Supply Company TSCO | $31.01 | $35.52 | +15% |
| Murphy USA Inc MUSA | $618.57 | $423.35 | -32% |
| Five Below, Inc FIVE | $197.71 | $117.29 | -41% |
| Taiwan Mobile Co 3045 | 110.50 TWD | 80.98 TWD | -27% |
Compare Aishida Co with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is Aishida Co (002403) overvalued or undervalued?
What is the fair value of 002403?
What is the quality score of 002403?
What is the revenue of Aishida Co (002403)?
What is the net profit margin of 002403?
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.
Track Aishida 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.