Check 35,000+ stocks against 26 valuation models and 37 quality factors

Shenzhen Das Intellitech Co Ltd (002421) fair value: what the stock is really worth

As of Sep 22, 2026: fair value of Shenzhen Das Intellitech Co Ltd ¥0.95, price ¥3.28, upside -71.0%, quality 35 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

Fair value above price? No
Good quality? No
Add to watchlist

Technology · CN · ISIN CNE100000PV9

SD Thin data Sep 21, 2026

Shenzhen Das Intellitech Co Ltd

002421 · SHE

Weakest SetupStrongly overvalued and low quality.

!Fair value ¥0.9500 · Strongly overvalued (−71%)

!Quality 35/100

!Weak Growth (revenue 5y −8.8 %/yr)

!Loss-making · -29.9% net margin (TTM)

!Moderate debt · negative free cash flow

!Trails peers (3/12)

!Narrow moat 15/100

!Evidence only low, so the estimate is less certain

!Weak on dividend: 28 out of 100

26 models, one by oneBear ¥0.4800 to bull ¥1.43 Growth analysisrevenue history, year by year Quality 35/100 in detail37 factors, each one shown Compared with its peersrank on every measure, side by side

Watch Shenzhen Das Intellitech 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 free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 21, 2026.

How to read this chart

60‑month range ¥2.13 – ¥5.73 · fair‑value band ¥0.4800 – ¥1.43 · the ¥3.28 price screens above the ¥0.9500 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 21, 2026.

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

Company profile

Shenzhen Das Intellitech Co., Ltd. engages in the provision of smart space technology, Internet of Things (IoT) technology software and hardware products, and solutions and services in China and internationally. The company offers applications, such as C3 IoT identification; smart workplace; information release systems; EMC007 AI-enabled chiller; smart ticketless parking; Das Jiuxin smart operating room; metro environment; urban rail and ticketing; and data center precision energy. It also provides InDas AIoT platform, which integrates cloud-edge real-time data processing technology with cloud computing, artificial intelligence, big data, and IoT; Dasiot edge controller, smart parking series, parking space guide series, AI face interactive panels, InDas turnstile products, security and access controls, and face consumer machine series. In addition, the company offers Das smart operating room management systems; Das smart urban railway equipment management systems; and Das smart internet data center management systems. Shenzhen Das Intellitech Co., Ltd. was incorporated in 1995 and is headquartered in Shenzhen, China.

Stock analysis

Shenzhen Das Intellitech Co Ltd (002421) currently trades at ¥3.28, while our model-based Fair Value estimate is ¥0.9500, implying the stock looks roughly 245.3% overvalued today.

Valuation

Bull case: the Asset-Based group reads highest at a median of ¥0.8600 per share, and 0 of the 3 models we run sit above the ¥3.28 price.

Bear case: the Dividend Discount group reads lowest at ¥0.8000, and 3 of the 3 models stay below the price. Evidence for this calculation is low.

Scenario range: ¥0.4800 (bear) to ¥1.43 (bull), the price of ¥3.28 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 35/100 (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.

Shenzhen Das Intellitech Co Ltd reported revenue of 2.0B CNY in FY2025 versus 3.2B CNY in FY2021, a compound −10.6%/yr. Reported net income was −653M CNY in FY2025.

Key figures

Market cap 8.4B CNY (≈ $1.3B) · P/S ratio 3.99 · EPS (TTM) ¥−0.3000 · Dividend yield 1.4% · Net margin −32.3% · Return on equity −20.5% · Return on assets (EBIT) −1.1% · Operating margin 0.5%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (medium confidence).

What moves the price

The share trades about 47% below its 52-week high and 35% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Technology peers we cover trades at 60% fair-value upside, at −71%, 002421 screens richer than that median.

Fair Value models

Bear ¥0.4800 Fair Value ¥0.9500 Bull ¥1.43

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.

Highest evidence

Gordon GGM ¥0.4800 ¥0.9600 ¥1.45 67

DDM Multi-Stage ¥0.4800 ¥0.8000 ¥1.01 67

NCAV (Graham) ¥0.6400 ¥0.8600 ¥1.29 54

All 3 models by family

Dividend Discount

Gordon GGM ¥0.4800 ¥0.9600 ¥1.45 67

DDM Multi-Stage ¥0.4800 ¥0.8000 ¥1.01 67

Asset-Based

NCAV (Graham) ¥0.6400 ¥0.8600 ¥1.29 54

Open the full fair value analysis →

Notify me when 002421 reaches fair value

Put 002421 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 35/100

Of which business quality 34 · Market factors (momentum, volatility) 29

Profitability 4

Margins and returns on capital today

Quality Growth 22

Are margins and returns improving?

Cashflow 2

Earnings quality: real cash, not paper profit

Fin. Strength 50

Balance sheet, leverage, solvency risk

Investment 95

Disciplined investing over empire-building

Low Volatility 43

Calm price path (market factor)

Momentum 25

Price trend over the last 3–12 months (market factor)

52W Momentum 22

Distance to the 52-week high (market factor)

Net Issuance 64

Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 0/100

Revenue is shrinking: the last year, the last three and the last five years are all negative.

Revenue growth 1 year

−36.1%

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.

−17.4%

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.

−8.8%

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.

+14.8%

’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.

11.3% (2020) → −12.7% (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

002421 screens 245% overvalued. Compare with International Business Machines Corporation →

Compare Shenzhen Das Intellitech Co Ltd with another stock

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

First stock

Second stock

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.Information Technology Services · 475 stocks

Beats the industry median on 3/11 measures

Overall it trails its industry peers.

Valuation

Quality Score 35 · Bottom 25%

Fair Value upside −72% · Bottom 25%

Profitability

Return on assets −3% · Bottom 25%

Net margin (TTM) −30% · Bottom 25%

Operating margin (TTM) 0% · Below median

Growth and dividend

Revenue growth 18% · Above median

Dividend yield (TTM) 1.4% · Below median

Balance sheet

Debt / equity 0.76× · Highest 25%

Valuation Multiplesvs Information Technology Services median · lower = cheaper

P/B 0.46× · Cheapest 25%

P/S (TTM) 0.60× · Cheaper than median

PEG 13.48× · Priciest 25%

Strength profile in five axes (Snowflake)

This stock

Sector peers

VALUE (fair-value potential)0 · sector 40

FUTURE (revenue growth)90 · sector 30

PAST (return on equity)0 · sector 35

HEALTH (low debt)62 · sector 97

DIVIDEND (yield)28 · sector 42

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Information Technology Services stocks, each showing price versus our Fair Value estimate.

Stock	Price	Fair Value	vs Fair Value
International Business Machines Corporation IBM	$248.37	$175.76	−29%
Accenture plc ACN	$193.40	$305.06	+58%
Tata Consultancy Services Limited TCS	₹2,189	₹2,993	+37%
Infosys Limited INFY	₹1,059	₹1,699	+60%
HCL Technologies Limited HCLTECH	₹1,253	₹2,006	+60%
Fiserv, Inc FI	C$5.13	C$11.19	+118%
Wipro Limited WIT	$1.69	$3.34	+98%
Fidelity National Information Services, Inc FIS	$36.85	$32.47	−12%
Cognizant Technology Solutions Corporation CTSH	$61.85	$132.01	+113%
Capgemini SE CGM	€102.70	€182.14	+77%

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued High-Quality Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

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.

Shenzhen Das Intellitech Co Ltd · Fair Value
¥0.9500 −245%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/002421" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">Shenzhen Das Intellitech Co Ltd · Fair Value</span><br><b style="font-size:20px">¥0.9500</b> <span style="color:#e0816f;font-weight:700;font-size:14px">−245%</span></span><span style="font-size:11px;color:var(--fvc-g-mitte);font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "Shenzhen Das Intellitech Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002421

Frequently asked questions

Is Shenzhen Das Intellitech Co Ltd (002421) overvalued or undervalued?

As of Sep 21, 2026, our model estimates a fair value of ¥0.9500 versus a price of ¥3.28, about −71% upside (overvalued).

What is the fair value of 002421?

Our model-based fair value for Shenzhen Das Intellitech Co Ltd is ¥0.9500 (as of Sep 21, 2026), built from audited fundamentals. The current price: ¥3.28.

What is the quality score of 002421?

Shenzhen Das Intellitech Co Ltd has a Quality Score of 35/100. 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 Shenzhen Das Intellitech Co Ltd (002421)?

Our model-based price target is the fair value of ¥0.9500 (as of Sep 21, 2026) from 3 valuation models. Cautious scenario ¥0.4800, optimistic scenario ¥1.43. It is a calculation from audited fundamentals, not an analyst target.

What is the Shenzhen Das Intellitech Co Ltd stock forecast for 2026?

Our models put fair value at ¥0.9500, about −71% upside versus a price of ¥3.28 (overvalued). Cautious scenario ¥0.4800, optimistic scenario ¥1.43. The calculation is refreshed regularly with new filings.

What is the revenue of Shenzhen Das Intellitech Co Ltd (002421)?

Shenzhen Das Intellitech Co Ltd reported trailing-twelve-month revenue of about 2.1B CNY (latest available figure, as of Sep 21, 2026).

Does Shenzhen Das Intellitech Co Ltd pay a dividend?

Shenzhen Das Intellitech Co Ltd currently shows a dividend yield of about 1.38% relative to its recent price (as of Sep 21, 2026).

What is the intrinsic value of Shenzhen Das Intellitech Co Ltd (002421)?

Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shenzhen Das Intellitech Co Ltd it is ¥0.9500 per share (as of Sep 21, 2026), against a price of ¥3.28. It is the blended result of 3 valuation models (cash flow, earnings, asset, dividend).

Is Shenzhen Das Intellitech Co Ltd stock overvalued or undervalued in 2026?

As of Sep 21, 2026, 002421 trades above its calculated fair value: price ¥3.28, fair value ¥0.9500, a gap of about −71% (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 002421?

No. The price is what the market pays today (¥3.28); the fair value is what the company's own numbers justify (¥0.9500). For Shenzhen Das Intellitech Co Ltd the two are ¥2.33 per share apart. That gap is exactly why we show both numbers side by side.

How much is Shenzhen Das Intellitech Co Ltd worth?

The market values Shenzhen Das Intellitech Co Ltd at about 8.4B CNY (market capitalisation, as of Sep 21, 2026). Per share that is ¥3.28; our models calculate a fair value of ¥0.9500 per share.

What do the bullish and bearish scenarios say about 002421?

Our models span a range for Shenzhen Das Intellitech Co Ltd: cautious scenario ¥0.4800, base ¥0.9500, optimistic ¥1.43 per share (as of Sep 21, 2026, price ¥3.28). The range comes from different growth and margin assumptions, not from analyst opinions.

What is the PEG ratio of 002421?

The PEG ratio of Shenzhen Das Intellitech Co Ltd is 13.48 (P/E divided by earnings growth, as of Sep 21, 2026). That is above 1, so the growth is already paid for in the price.

How solid is the balance sheet of Shenzhen Das Intellitech Co Ltd (002421)?

Balance-sheet figures for Shenzhen Das Intellitech Co Ltd (as of Sep 21, 2026): return on equity −20.5%, debt of 0.76 per unit of equity. They feed the Quality Score of 35/100, which measures business quality independently of the share price.

How far is 002421 from its 52-week high?

Shenzhen Das Intellitech Co Ltd trades at ¥3.28, about 47% below its 52-week high of ¥6.16 and 35% above the low of ¥2.43 (as of Sep 21, 2026). Distance from the high says nothing about value: that is what the fair value of ¥0.9500 is for.

Which stocks are comparable to Shenzhen Das Intellitech Co Ltd?

From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Shenzhen Das Intellitech Co Ltd stock attractive at the current price?

The data as of Sep 21, 2026: price ¥3.28, calculated fair value ¥0.9500 (−71%), Quality Score 35/100, from 3 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 002421 calculated?

We run Shenzhen Das Intellitech Co Ltd through 3 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 ¥0.9500, 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 16.0 % above its aggregate fair value. Shenzhen Das Intellitech 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 Shenzhen Das Intellitech Co Ltd (002421)?

The closing price on Sep 22, 2026 was ¥3.28. Our model-based fair value is ¥0.9500, about −71% upside (overvalued). We carry closing prices from our data provider, not a live tick.

What should I pay attention to with Shenzhen Das Intellitech Co Ltd right now?

The price sits above even our optimistic bull case (¥1.43). The favourable scenario is already priced in. Weak quality (35/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (¥0.4800 to ¥1.43). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Where does the earnings growth of Shenzhen Das Intellitech Co Ltd (002421) come from?

Earnings per share at Shenzhen Das Intellitech Co Ltd grew −2.8 % a year from 2013 to 2024. Broken into its drivers: revenue per share +8.2 %, EBIT margin −12.1 %, tax rate +0.9 %, residual (interest, one-offs) +1.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.

Key figures of Shenzhen Das Intellitech Co Ltd

How large is the market capitalisation of Shenzhen Das Intellitech Co Ltd (002421)?

The market capitalisation of Shenzhen Das Intellitech Co Ltd is 8.4B CNY (≈ $1.3B). 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 Shenzhen Das Intellitech Co Ltd (002421)?

The price-to-sales ratio of Shenzhen Das Intellitech Co Ltd is 3.99 (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 Shenzhen Das Intellitech Co Ltd (002421)?

Earnings per share at Shenzhen Das Intellitech Co Ltd are ¥−0.3000. Earnings per share over the last twelve months: total profit spread across every single share.

What is the dividend yield of Shenzhen Das Intellitech Co Ltd (002421)?

The dividend yield of Shenzhen Das Intellitech Co Ltd is 1.4%. 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 Shenzhen Das Intellitech Co Ltd (002421)?

The net margin of Shenzhen Das Intellitech Co Ltd is −32.3% (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 Shenzhen Das Intellitech Co Ltd (002421)?

The return on equity (ROE) of Shenzhen Das Intellitech Co Ltd is −20.5% (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 Shenzhen Das Intellitech Co Ltd (002421)?

On an EBIT basis the return on assets of Shenzhen Das Intellitech Co Ltd is −1.1% (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 Shenzhen Das Intellitech Co Ltd (002421)?

The operating margin of Shenzhen Das Intellitech Co Ltd is 0.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.

How fast is revenue growing at Shenzhen Das Intellitech Co Ltd (002421)?

Revenue at Shenzhen Das Intellitech Co Ltd is growing +17.9% versus a year earlier (3y avg −17.4%). 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 Shenzhen Das Intellitech Co Ltd (002421)?

Earnings per share at Shenzhen Das Intellitech Co Ltd are growing +30.8% versus a year earlier. How much earnings per share grew versus a year earlier.

How much free cash flow does Shenzhen Das Intellitech Co Ltd (002421) generate?

The free cash flow of Shenzhen Das Intellitech Co Ltd is −150M CNY (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.

How much net debt does Shenzhen Das Intellitech Co Ltd (002421) carry?

The net debt of Shenzhen Das Intellitech Co Ltd is 714M CNY (fiscal year 2025). 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 Shenzhen Das Intellitech Co Ltd in the live analysis

One click puts Shenzhen Das Intellitech 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.