EN DE

Glodon Company (002410) Fair Value & Analysis

Technology · CN · Market cap 14.6B CNY

GC Glodon Company 002410 · SHE
Price¥9.39
Fair Value¥4.90
Upside-47.8%
Quality73/100
Watch Glodon Company for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.8% net margin
Low debt · generates free cash flow
2.54% dividend yield
Mixed vs. peers (8/15)
Narrow moat 40/100
Evidence: High Range ¥3.68 – ¥6.13 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 ¥6.97 to ¥4.90 (−29.7%) since Jun 25, 2026. Share price +16.8% over the past month.

A solid business, but screening 48% overvalued on our models.

What matters now

  • A high-quality business (quality 73/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥6.13). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥59.16 ¥8.02 Fair Value ¥4.90 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 ¥8.02 – ¥59.16 · fair‑value band ¥3.68 – ¥6.13 · the ¥9.39 price screens above the ¥4.90 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

Glodon Company (002410) currently trades at ¥9.39, while our model-based Fair Value estimate is ¥4.90, implying the stock looks roughly 47.8% overvalued today. The Quality Score stands at 73/100 (solid quality), in the Technology 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, Glodon Company generated revenue of 6.0B CNY at a net margin of 6.8%. Revenue declined 5.5% year over year. It earns a return on equity of 7.2%. The balance sheet holds a net cash position of 3.9B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥3.68 (bear case) to ¥6.13 (bull case); at ¥9.39, 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 41% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -27% fair-value upside, at -48%, 002410 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.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ¥9.00 ¥16.00 ¥27.26 80
Residual Income ¥2.96 ¥3.11 ¥3.28 76
Rev-Margin DCF ¥6.76 ¥10.06 ¥14.74 74
All 26 models by family
DCF Models
FCF DCF ¥9.21 ¥14.76 ¥29.07 38
Owner Earnings ¥7.65 ¥13.32 ¥24.43 31
5Y Revenue Exit ¥6.76 ¥10.16 ¥14.95 39
5Y EBITDA Exit ¥8.74 ¥14.63 ¥22.49 41
5Y P/E Exit ¥6.91 ¥10.52 ¥14.87 38
10Y Revenue Exit ¥7.36 ¥11.06 ¥16.99 36
10Y EBITDA Exit ¥8.85 ¥14.50 ¥24.05 37
10Y P/E Exit ¥7.59 ¥11.33 ¥17.10 35
Earnings-Based
Graham-Dodd ¥1.67 ¥10.14 ¥14.15 54
Lynch FV ¥2.90 ¥4.14 ¥5.39 50
PEG = 1.0 ¥2.90 ¥4.14 ¥5.39 46
EPV ¥5.46 ¥5.96 ¥6.40 59
Dividend Discount
Gordon GGM ¥1.37 ¥2.84 ¥4.51 70
DDM Multi-Stage ¥1.37 ¥2.40 ¥2.98 61
Multiples
P/E Multiple ¥3.68 ¥4.90 ¥6.13 63
P/S Multiple ¥3.13 ¥4.17 ¥5.21 58
P/B Multiple ¥3.13 ¥4.17 ¥5.21 55
EV/EBIT ¥7.20 ¥8.79 ¥10.38 53
EV/EBITDA ¥8.82 ¥10.95 ¥13.08 54
EV/Revenue ¥5.64 ¥7.02 ¥8.40 43
Asset-Based
NCAV (Graham) ¥1.83 ¥2.45 ¥3.66 50
Growth DCF
Growth DCF ¥9.00 ¥16.00 ¥27.26 80
Rev-Margin DCF ¥6.76 ¥10.06 ¥14.74 74
Economic Profit
Residual Income ¥2.96 ¥3.11 ¥3.28 76
ROIC Compounder ¥6.07 ¥7.56 ¥9.59 72
Growth Earnings
Growth-Adj P/E ¥4.10 ¥5.86 ¥7.61 68

Widest divergence: DCF Models (¥11.33) versus Dividend Discount (¥2.40). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 6.0B CNY
Revenue growth (YoY) -5.5%
Net margin 6.8%
Return on equity 7.2%
Free cash flow 769M CNY FY2025
P/E ratio 35.3
More key figures
Operating margin 4.5%
EPS (TTM) ¥0.2500
Dividend yield 2.5%
EPS growth (YoY) +15.5%
Net cash 3.9B CNY FY2025

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

Quality Score breakdown

Overall quality 73/100

Of which business quality 73 · Market factors (momentum, volatility) 25

Profitability 46
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 71
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 93
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

Glodon Company Limited provides digital building platform services to the construction industry in China. The company offers TAS & TRB for architecture, structure, and rebar; TBQ, a 5D BIM digital cost estimation and management solution; Gsite, a centralized platform for construction management; TMEC, a 5D BIM quantity takeoff for mechanical and electrical; …

Full company description

Glodon Company Limited provides digital building platform services to the construction industry in China. The company offers TAS & TRB for architecture, structure, and rebar; TBQ, a 5D BIM digital cost estimation and management solution; Gsite, a centralized platform for construction management; TMEC, a 5D BIM quantity takeoff for mechanical and electrical; CAD reader, a Dwg viewer and measurement tool; MagiCAD cloud for MEP design; PlanForm, a PDF solution for construction; municipal quantity takeoff; BIMSpace MEP detailed design; Glodon labor management system, smart formwork, smart crane guardian, material management, NOVA design architecture, and NOVADesign GJW solutions; building performance analysis platform; DecoCost 2026, a software built on a self-developed AI platform; Power Tunnel Design; sponge city design software; and BIM+Smart construction site solutions. It also provides Gwork collaboration platform; BIMSpace architecture, an architecture BIM design software; BIMSpace Electromechanical; BIM design management platform, a collaborative management platform for design organizations; BIMMAKE, which generates building information modeling; Heating Pipelines Design; HVAC design software; InfraFuser, a multi-discipline comprehensive infrastructure design system; Urban Road Design; ZPlan; Eroad Suite, a road BIM design software; and BIMSpace structure, a structural construction drawing design and review software. In addition, the company offers 5D BIM digital cost management; digital construction; digital city; architecture design integrated; client-cloud big data integrated; and digital design review solutions. The company was formerly known as Glodon Software Company Limited and changed its name to Glodon Company Limited in June 2016. Glodon Company Limited was incorporated in 1998 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Glodon Company reported revenue of ¥6.1B in FY2025 versus ¥5.6B in FY2021, a compound +2.1%/yr. Reported net income was ¥405M in FY2025, compounding −11.5%/yr from FY2021.

Growth Quality 72/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
6.1B CNY
Latest YoY
−2.5%
Avg. growth/yr (3Y)
−2.6%
Avg. growth/yr (5Y)
+8.9%
Avg. growth/yr (19Y)
+22.8%
Revenue +2.1%/yr
FY21 ¥5.6B
FY22 ¥6.6B
FY23 ¥6.5B
FY24 ¥6.2B
FY25 ¥6.1B
Net income −11.5%/yr
FY21 ¥661M
FY22 ¥947M
FY23 ¥116M
FY24 ¥250M
FY25 ¥405M

002410 screens 48% overvalued. Compare with SAP SE →

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). "Glodon Company Fair Value". https://www.fairvalue-calculator.com/stock/002410

Peer Group

Software - Application · 709 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 73 · Top 25%
Fair Value upside −48% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth -6% · Bottom 25%
Dividend yield (TTM) 2.5% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Software - Application median · lower = cheaper

P/E (TTM) 35.3× · Pricier than median
P/B 2.41× · Pricier than median
P/S (TTM) 2.43× · Pricier than median
P/FCF 2.8× · Cheaper than median
EV/EBITDA 17.2× · Pricier than median
PEG 1.97× · Pricier 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 0 · sector 38
PAST 29 · sector 13
HEALTH 100 · sector 98
DIVIDEND 51 · sector 28

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 Software - Application stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
SAP SE SAPS C$12.69 C$16.26 +28%
Shopify Inc SHOP C$173.23 C$20.54 -88%
Uber Technologies, Inc UBER $72.67 $51.11 -30%
Salesforce, Inc CRM $170.77 $182.10 +7%
ServiceNow, Inc NOW $107.71 $33.12 -69%
Cadence Design Systems, Inc CDNS $384.17 $80.41 -79%
Snowflake Inc SNOW $271.87 $34.04 -87%
Adobe Inc ADBE $230.61 $379.48 +65%
Automatic Data Processing, Inc ADP $241.92 $177.51 -27%
Intuit Inc INTU $291.09 $258.69 -11%

Compare Glodon Company with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology 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 Glodon Company (002410) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥4.90 versus a price of ¥9.39, about −48% (overvalued).
What is the fair value of 002410?
Our model-based fair value for Glodon Company is ¥4.90 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥9.39.
What is the quality score of 002410?
Glodon Company has a Quality Score of 73/100. 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 Glodon Company (002410)?
Glodon Company reported trailing-twelve-month revenue of about 6.0B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002410?
The net profit margin of Glodon Company is about 6.8%, meaning it keeps roughly 6.8% of revenue as net income. Based on the latest reported figures.
Does Glodon Company pay a dividend?
Glodon Company currently shows a dividend yield of about 2.54% 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 Glodon Company 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.