Shenzhen Aoto Electronics Co Ltd (002587) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Shenzhen Aoto Electronics Co Ltd stock ¥1.23, price ¥5.69, upside -78.4%, quality 69 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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. As of Oct 28, 2026.
How to read this chart
60‑month range ¥3.64 – ¥8.49 · fair‑value band ¥0.9600 – ¥1.23 · the ¥5.69 price screens above the ¥1.23 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 28, 2026.
Follow Shenzhen Aoto Electronics Co in your weekly email
Every Wednesday you see whether Shenzhen Aoto Electronics Co is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Shenzhen AOTO Electronics Co., Ltd. provides intelligent video solutions in China and internationally. It offers LED video display systems, intelligent landscape lighting projects and intelligent integration and equipment of outlets.
Show moreShow less
The company also engages in design and installation of electronic large-screen display engineering and lighting engineering; energy-saving investment and transformation; advertising; intelligent network system; network platform system integration; research and development, integration, technical service, and sale of artificial intelligence products; and computer hardware and software and peripheral equipment manufacturing.
The company was founded in 1993 and is headquartered in Shenzhen, China.
Stock analysis
Shenzhen Aoto Electronics Co Ltd (002587) currently trades at ¥5.69, while our model-based Fair Value estimate is ¥1.23, 78.4% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ¥1.45 per share, and 1 of the 26 models we run sit above the ¥5.69 price.
Bear case: the Dividend Discount group reads lowest at ¥0.2700, and 25 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: ¥0.9600 (bear) to ¥1.23 (bull), the price of ¥5.69 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 69/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Shenzhen Aoto Electronics Co Ltd reported revenue of 755M CNY in FY2025 versus 966M CNY in FY2021, a compound −6.0%/yr. Reported net income was 10.9M CNY in FY2025, compounding −24.7%/yr from FY2021.
Key figures
Market cap 3.7B CNY (≈ $557M) Small · P/E ratio 189.7 · P/S ratio 4.44 · EPS (TTM) ¥0.0300 · Dividend yield 0.9% · Net margin 2.6% · Return on equity 1.4% · Return on assets (EBIT) 0.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 26 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at −33% fair-value upside, at −78%, 002587 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.1200 to ¥11.93). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear¥0.9600Fair Value ¥1.23Bull¥1.23
Price ¥5.69 · Upside -78.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+4.6%
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.
−6.5%
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.
−1.6%
Start year 2020 (pandemic). Over 10 years: +9.9% a year
Revenue growth 17 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.
+10.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−36.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−37.5%
Dividend (yield on the price)0.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−37.5% vs −17.9%, slowing
Profit margin 2020 to 2025 ⓘ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.−20% → 4%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+39.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +36.7% a year for the price.
Compare Shenzhen Aoto Electronics 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.Electronic Components · 639 stocks
Beats the industry median on 1/12 measures
Overall it trails its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−78.4% · Bottom 25%
Profitability
Return on equity (12 months)1.4% · Bottom 25%
Return on assets0.5% · Bottom 25%
Net margin (12 months)2.6% · Below median
Operating margin (12 months)5.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)−10.7% · Bottom 25%
Dividend yield (12 months)0.9% · Below median
Valuation Multiplesvs Electronic Components median · lower = cheaper
P/E (12 months)189.7× · Priciest 25%
P/B2.80× · Pricier than median
P/S (12 months)4.44× · Priciest 25%
Price / free cash flow88.5× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 0
FUTURE (revenue growth)0· sector 63
PAST (return on equity)6· sector 28
HEALTH (low debt)0· sector 95
DIVIDEND (yield)18· sector 25
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). "Shenzhen Aoto Electronics Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/002587
Frequently asked questions
Is Shenzhen Aoto Electronics Co Ltd (002587) overvalued or undervalued?
As of Oct 28, 2026, our model estimates a fair value of ¥1.23 versus a price of ¥5.69, about −78% upside (overvalued).
What is the fair value of 002587?
Our model-based fair value for Shenzhen Aoto Electronics Co Ltd is ¥1.23 (as of Oct 28, 2026), built from audited fundamentals. The current price: ¥5.69.
What is the quality score of 002587?
Shenzhen Aoto Electronics Co Ltd has a Quality Score of 69/100. 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 Aoto Electronics Co Ltd (002587)?
Our model-based price target is the fair value of ¥1.23 (as of Oct 28, 2026) from 26 valuation models. Cautious scenario ¥0.9600, optimistic scenario ¥1.23. It is a calculation from audited fundamentals, not an analyst target.
What is the Shenzhen Aoto Electronics Co Ltd stock forecast for 2026?
Our models put fair value at ¥1.23, about −78% upside versus a price of ¥5.69 (overvalued). Cautious scenario ¥0.9600, optimistic scenario ¥1.23. The calculation is refreshed regularly with new filings.
What is the revenue of Shenzhen Aoto Electronics Co Ltd (002587)?
Shenzhen Aoto Electronics Co Ltd reported trailing-twelve-month revenue of about 835M CNY (latest available figure, as of Oct 28, 2026).
Does Shenzhen Aoto Electronics Co Ltd pay a dividend?
Shenzhen Aoto Electronics Co Ltd currently shows a dividend yield of 0.88% relative to its recent price (as of Oct 28, 2026).
What growth is priced into Shenzhen Aoto Electronics Co Ltd (002587)?
For today's price to be fair in a discounted-cash-flow model, Shenzhen Aoto Electronics Co Ltd would have to grow free cash flow by +39.0 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.6 % per year. As of Oct 28, 2026.
What discount rate (WACC) does the fair value of 002587 use?
Our models discount Shenzhen Aoto Electronics Co Ltd at 10.4 %: a base by market capitalisation (small), damped by beta 0.39, 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 Shenzhen Aoto Electronics Co Ltd that is +39.0 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Shenzhen Aoto Electronics Co Ltd (002587) delivered so far?
Over the past 5 years revenue at Shenzhen Aoto Electronics Co Ltd grew -1.6 % a year. The price currently implies +39.0 % 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 Shenzhen Aoto Electronics Co Ltd (002587) growing?
The median revenue growth in the sector is +10.8 % a year. That is the yardstick for the growth priced into Shenzhen Aoto Electronics Co Ltd (+39.0 % 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 Shenzhen Aoto Electronics Co Ltd (002587)?
The free-cash-flow yield on the price is 1.13 %: that much free cash flow Shenzhen Aoto Electronics Co Ltd produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shenzhen Aoto Electronics Co Ltd (002587)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shenzhen Aoto Electronics Co Ltd it is ¥1.23 per share (as of Oct 28, 2026), against a price of ¥5.69. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Shenzhen Aoto Electronics Co Ltd stock overvalued or undervalued in 2026?
As of Oct 28, 2026, 002587 trades above its calculated fair value: price ¥5.69, fair value ¥1.23, a gap of about −78% (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 002587?
No. The price is what the market pays today (¥5.69); the fair value is what the company's own numbers justify (¥1.23). For Shenzhen Aoto Electronics Co Ltd the two are ¥4.46 per share apart. That gap is exactly why we show both numbers side by side.
How much is Shenzhen Aoto Electronics Co Ltd worth?
The market values Shenzhen Aoto Electronics Co Ltd at about 3.7B CNY (market capitalisation, as of Oct 28, 2026). Per share that is ¥5.69; our models calculate a fair value of ¥1.23 per share.
What do the bullish and bearish scenarios say about 002587?
Our models span a range for Shenzhen Aoto Electronics Co Ltd: cautious scenario ¥0.9600, base ¥1.23, optimistic ¥1.23 per share (as of Oct 28, 2026, price ¥5.69). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 002587?
Shenzhen Aoto Electronics Co Ltd trades at a price-to-earnings ratio of 189.7 (as of Oct 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥1.23 is built from several models across several years. Other multiples: P/B 2.8, P/S 4.4.
How solid is the balance sheet of Shenzhen Aoto Electronics Co Ltd (002587)?
Balance-sheet figures for Shenzhen Aoto Electronics Co Ltd (as of Oct 28, 2026): return on equity 1.4%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is 002587 from its 52-week high?
Shenzhen Aoto Electronics Co Ltd trades at ¥5.69, about 27% below its 52-week high of ¥7.81 and 14% above the low of ¥5.00 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of ¥1.23 is for.
Which stocks are comparable to Shenzhen Aoto Electronics Co Ltd?
From the same area (Technology) we also value Amphenol Corporation, Delta Electronics, Inc, Corning Incorporated, Samsung Electro-Mechanics Co, 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 Aoto Electronics Co Ltd stock attractive at the current price?
The data as of Oct 28, 2026: price ¥5.69, calculated fair value ¥1.23 (−78%), Quality Score 69/100, from 26 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 002587 calculated?
We run Shenzhen Aoto Electronics Co Ltd through 26 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 ¥1.23, 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 13.4 % above its aggregate fair value. Shenzhen Aoto Electronics 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 Aoto Electronics Co Ltd (002587)?
The closing price on Oct 28, 2026 was ¥5.69. Our model-based fair value is ¥1.23, about −78% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Shenzhen Aoto Electronics Co Ltd right now?
The price sits above even our optimistic bull case (¥1.23). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Shenzhen Aoto Electronics Co Ltd
How large is the market capitalisation of Shenzhen Aoto Electronics Co Ltd (002587)?
The market capitalisation of Shenzhen Aoto Electronics Co Ltd is 3.7B CNY (≈ $557M). 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 Aoto Electronics Co Ltd (002587)?
The price-to-sales ratio of Shenzhen Aoto Electronics Co Ltd is 4.44 (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 Aoto Electronics Co Ltd (002587)?
Earnings per share at Shenzhen Aoto Electronics Co Ltd are ¥0.0300 (price ÷ EPS = P/E 189.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shenzhen Aoto Electronics Co Ltd (002587)?
The dividend yield of Shenzhen Aoto Electronics Co Ltd is 0.9% (payout 167%). 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 Aoto Electronics Co Ltd (002587)?
The net margin of Shenzhen Aoto Electronics Co Ltd is 2.6% (last twelve months). 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 Aoto Electronics Co Ltd (002587)?
The return on equity (ROE) of Shenzhen Aoto Electronics Co Ltd is 1.4% (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 Aoto Electronics Co Ltd (002587)?
On an EBIT basis the return on assets of Shenzhen Aoto Electronics Co Ltd is 0.1% (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 Aoto Electronics Co Ltd (002587)?
The operating margin of Shenzhen Aoto Electronics Co Ltd is 5.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shenzhen Aoto Electronics Co Ltd (002587)?
Revenue at Shenzhen Aoto Electronics Co Ltd is growing −10.7% versus a year earlier (3y avg −6.5%). 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 Aoto Electronics Co Ltd (002587)?
Earnings per share at Shenzhen Aoto Electronics Co Ltd are growing +67.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Shenzhen Aoto Electronics Co Ltd (002587) hold?
Shenzhen Aoto Electronics Co Ltd holds more cash than debt, 343M CNY net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Shenzhen Aoto Electronics Co Ltd in the live analysis
One click puts Shenzhen Aoto Electronics Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 28, 2026