EN DE

Beyondsoft Corporation (002649) Fair Value & Analysis

Technology · CN · Market cap 5.3B CNY

BC Beyondsoft Corporation 002649 · SHE
Price¥10.66
Fair Value¥5.08
Upside-52.4%
Quality67/100
Watch Beyondsoft Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 0.7% net margin
Low debt · generates free cash flow
Trails peers (3/13)
Narrow moat 25/100
Evidence: High Range ¥2.88 – ¥5.35 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 ¥7.76 to ¥5.08 (−34.5%) since Jun 25, 2026. Share price +33.9% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥5.35). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥2.88 to ¥5.35) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥16.94 ¥7.23 Fair Value ¥5.08 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 ¥7.23 – ¥16.94 · fair‑value band ¥2.88 – ¥5.35 · the ¥10.66 price screens above the ¥5.08 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

Beyondsoft Corporation (002649) currently trades at ¥10.66, while our model-based Fair Value estimate is ¥5.08, implying the stock looks roughly 52.4% overvalued today. The Quality Score stands at 67/100 (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, Beyondsoft Corporation generated revenue of 6.6B CNY at a net margin of 0.7%. Revenue declined 6.9% year over year. It earns a return on equity of 1.0%. The balance sheet holds a net cash position of 1.7B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥2.88 (bear case) to ¥5.35 (bull case); at ¥10.66, 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 35% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -52%, 002649 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 ¥8.66 ¥14.63 ¥23.71 80
Residual Income ¥4.99 ¥4.85 ¥3.94 76
Rev-Margin DCF ¥6.90 ¥10.24 ¥14.91 74
All 26 models by family
DCF Models
FCF DCF ¥8.86 ¥13.92 ¥26.37 38
Owner Earnings ¥6.55 ¥10.59 ¥18.10 31
5Y Revenue Exit ¥6.90 ¥10.34 ¥15.16 39
5Y EBITDA Exit ¥7.97 ¥12.71 ¥18.97 41
5Y P/E Exit ¥6.22 ¥8.83 ¥11.90 38
10Y Revenue Exit ¥7.37 ¥10.97 ¥16.88 36
10Y EBITDA Exit ¥8.21 ¥12.75 ¥20.24 37
10Y P/E Exit ¥7.04 ¥9.84 ¥14.00 35
Earnings-Based
Graham-Dodd ¥1.20 ¥7.10 ¥9.89 54
Lynch FV ¥2.02 ¥2.88 ¥3.74 50
PEG = 1.0 ¥2.02 ¥2.88 ¥3.74 46
EPV ¥5.54 ¥6.02 ¥6.43 59
Dividend Discount
Gordon GGM ¥1.55 ¥3.08 ¥4.67 70
DDM Multi-Stage ¥1.55 ¥2.66 ¥3.25 61
Multiples
P/E Multiple ¥2.64 ¥3.52 ¥4.40 63
P/S Multiple ¥2.25 ¥2.99 ¥3.74 58
P/B Multiple ¥2.25 ¥2.99 ¥3.74 55
EV/EBIT ¥7.62 ¥9.32 ¥11.02 53
EV/EBITDA ¥7.83 ¥9.60 ¥11.37 54
EV/Revenue ¥5.96 ¥7.43 ¥8.91 43
Asset-Based
NCAV (Graham) ¥3.52 ¥4.71 ¥7.03 50
Growth DCF
Growth DCF ¥8.66 ¥14.63 ¥23.71 80
Rev-Margin DCF ¥6.90 ¥10.24 ¥14.91 74
Economic Profit
Residual Income ¥4.99 ¥4.85 ¥3.94 76
ROIC Compounder ¥5.54 ¥6.02 ¥6.43 72
Growth Earnings
Growth-Adj P/E ¥2.88 ¥4.12 ¥5.35 68

Widest divergence: DCF Models (¥10.59) versus Dividend Discount (¥2.66). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 6.6B CNY
Revenue growth (YoY) -6.9%
Net margin 0.7%
Return on equity 1.0%
Free cash flow 275M CNY FY2025
P/E ratio 111.6
More key figures
Operating margin 2.1%
EPS (TTM) ¥0.0800
EPS growth (YoY) -83.3%
Net cash 1.7B CNY FY2024

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

Quality Score breakdown

Overall quality 67/100

Of which business quality 69 · Market factors (momentum, volatility) 31

Profitability 41
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 63
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 14
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 88
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

Beyondsoft Corporation, together with its subsidiaries, provides software and information technology (IT) services in China and internationally. The company offers AI products comprising Beyondsoft Smart Operation Solution, an AI application solution; and Beyondsoft Ether Bot Platform, a robot platform.

Full company description

Beyondsoft Corporation, together with its subsidiaries, provides software and information technology (IT) services in China and internationally. The company offers AI products comprising Beyondsoft Smart Operation Solution, an AI application solution; and Beyondsoft Ether Bot Platform, a robot platform. It also provides big data products consisting of Beyondsoft Big Data Control Platform, an enterprise-class application platform; Beyondsoft Big Data Management Platform, a professional data management platform; and Beyondsoft Intelligent Big Data Platform, a business analytics platform. In addition, the company offers IoT products, such as Beyondsoft Smart Park Solution, which allows for access of smart devices and collects device data; Beyondsoft Smart Building, which conducts accurate analysis of real-time data in the building, and automatically adjusts device equipment according to the outcome of analysis; and Beyondsoft Agricultural UAV SmartCloud, an IoT solution for plant protection. Further, it provides test consulting services comprising test development and engineering, security test, G11N/L10N testing, and information accessibility solutions, as well as Beyondsoft Device Pulse, a test automation software; IT services consisting of architecture and deployment, project engineering, and enterprise application integration; enterprise services, which include 1BOYUN, a corporate service platform; and globalization and localization services, such as internalization and localization of software and hardware, localization of the medical field and mass content, and website internalization. The company serves the banking financial services and insurance, technology, telecom, logistics, real estate, internet, manufacturing, high-tech, e-commerce, automobile, retail, energy, healthcare, telecommunications, media and entertainment, and travel industries. Beyondsoft Corporation was founded in 1995 and is headquartered in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beyondsoft Corporation reported revenue of ¥6.7B in FY2025 versus ¥5.5B in FY2021, a compound +4.8%/yr. Reported net income was ¥104M in FY2025, compounding −28.7%/yr from FY2021.

Growth Quality 68/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
6.7B CNY
Latest YoY
−3.2%
Avg. growth/yr (3Y)
+1.0%
Avg. growth/yr (5Y)
+9.2%
Avg. growth/yr (17Y)
+20.5%
Revenue +4.8%/yr
FY21 ¥5.5B
FY22 ¥6.5B
FY23 ¥6.6B
FY24 ¥6.9B
FY25 ¥6.7B
Net income −28.7%/yr
FY21 ¥404M
FY22 ¥309M
FY23 ¥217M
FY24 ¥124M
FY25 ¥104M

002649 screens 52% overvalued. Compare with International Business Machines Corporation →

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). "Beyondsoft Corporation Fair Value". https://www.fairvalue-calculator.com/stock/002649

Peer Group

Information Technology Services · 480 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 67 · Top 25%
Fair Value upside −52% · Below median
Return on equity (TTM) 1% · Below median
Return on assets 1% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth -7% · Bottom 25%
Debt / equity 0.11× · Higher than median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 111.6× · Pricier than 75% of peers
P/B 1.27× · Cheaper than median
P/S (TTM) 0.81× · Cheaper than median
P/FCF 2.8× · Pricier than median
EV/EBITDA 22.1× · Pricier than 75% of peers

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 20
FUTURE 0 · sector 29
PAST 4 · sector 36
HEALTH 95 · sector 97
DIVIDEND 0 · sector 37

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 Information Technology Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
International Business Machines Corporation IBM $235.92 $143.90 -39%
Accenture plc ACNN 2,460 MXN 250.95 MXN -90%
Infosys Limited INFY ₹1,156 ₹1,457 +26%
HCL Technologies Limited HCLTECH ₹1,204 ₹1,230 +2%
Wipro Limited WIPRO ₹178.43 ₹226.81 +27%
Tech Mahindra Limited TECHM ₹1,455 ₹1,086 -25%
Samsung SDS Co 018260 199,300 KRW 196,390 KRW -1%
Persistent Systems Limited PERSISTENT ₹5,059 ₹2,364 -53%
Hyundai Autoever Corporation 307950 393,000 KRW 133,088 KRW -66%
Coforge Limited COFORGE ₹1,541 ₹702.84 -54%

Compare Beyondsoft Corporation 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 Beyondsoft Corporation (002649) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥5.08 versus a price of ¥10.66, about −52% (overvalued).
What is the fair value of 002649?
Our model-based fair value for Beyondsoft Corporation is ¥5.08 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥10.66.
What is the quality score of 002649?
Beyondsoft Corporation has a Quality Score of 67/100. 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 Beyondsoft Corporation (002649)?
Beyondsoft Corporation reported trailing-twelve-month revenue of about 6.6B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002649?
The net profit margin of Beyondsoft Corporation is about 0.7%, meaning it keeps roughly 0.7% of revenue as net income. Based on the latest reported figures.

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 Beyondsoft Corporation 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.