EN DE

Avary Holding (002938) Fair Value & Analysis

Technology · CN · Market cap 239B CNY

AH Avary Holding 002938 · SHE
Price¥93.85
Fair Value¥27.35
Upside-70.9%
Quality61/100
Watch Avary Holding for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.5% net margin
Low debt · generates free cash flow
0.97% dividend yield
Mixed vs. peers (6/14)
Moderate moat 46/100
Evidence: High Range ¥17.03 – ¥40.32 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 22 days ago

Fair value updated Jul 16, 2026, revised from ¥27.37 to ¥27.35 (−0.1%) since Jun 25, 2026. Share price +1.5% over the past month.

A solid business, but screening 71% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥40.32). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥17.03 to ¥40.32) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥119.91 ¥15.93 Fair Value ¥27.35 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ¥15.93 – ¥119.91 · fair‑value band ¥17.03 – ¥40.32 · the ¥93.85 price screens above the ¥27.35 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Avary Holding (002938) currently trades at ¥93.85, while our model-based Fair Value estimate is ¥27.35, implying the stock looks roughly 70.9% overvalued today. We read business quality at 61/100 (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, Avary Holding generated revenue of 39.0B CNY at a net margin of 9.5%. Revenue declined 1.2% year over year. It earns a return on equity of 10.8%. The balance sheet holds a net cash position of 10.0B CNY. Fundamentals as of Jul 16, 2026

Our scenario range runs from ¥17.03 (bear case) to ¥40.32 (bull case); at ¥93.85, 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 24% below its 52-week high and 233% above its 52-week low, currently above its 200-day average. For context, the median of 10 Technology peers we cover trades at -73% fair-value upside, at -71%, 002938 screens cheaper 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 ¥8.63 ¥11.03 ¥15.09 80
Residual Income ¥13.54 ¥15.52 ¥26.10 76
Rev-Margin DCF ¥17.17 ¥27.22 ¥39.16 74
All 26 models by family
DCF Models
FCF DCF ¥8.58 ¥10.98 ¥14.99 38
Owner Earnings ¥7.49 ¥9.16 ¥11.94 31
5Y Revenue Exit ¥17.17 ¥27.57 ¥41.44 39
5Y EBITDA Exit ¥25.74 ¥44.12 ¥66.46 41
5Y P/E Exit ¥20.90 ¥34.78 ¥49.96 38
10Y Revenue Exit ¥13.67 ¥22.68 ¥35.86 36
10Y EBITDA Exit ¥19.88 ¥34.64 ¥56.00 37
10Y P/E Exit ¥16.69 ¥27.89 ¥42.72 35
Earnings-Based
Graham-Dodd ¥10.97 ¥39.52 ¥53.27 54
Lynch FV ¥9.35 ¥13.35 ¥17.36 50
PEG = 1.0 ¥9.35 ¥13.35 ¥17.36 46
EPV ¥21.20 ¥24.05 ¥26.59 59
Dividend Discount
Gordon GGM ¥10.14 ¥22.13 ¥37.24 70
DDM Multi-Stage ¥10.14 ¥18.13 ¥23.07 61
Multiples
P/E Multiple ¥24.19 ¥32.26 ¥40.32 63
P/S Multiple ¥20.56 ¥27.42 ¥34.27 58
P/B Multiple ¥20.56 ¥27.42 ¥34.27 55
EV/EBIT ¥30.04 ¥38.37 ¥46.71 53
EV/EBITDA ¥37.17 ¥47.88 ¥58.59 54
EV/Revenue ¥21.89 ¥29.11 ¥36.33 43
Asset-Based
NCAV (Graham) ¥7.36 ¥9.87 ¥14.73 50
Growth DCF
Growth DCF ¥8.63 ¥11.03 ¥15.09 80
Rev-Margin DCF ¥17.17 ¥27.22 ¥39.16 74
Economic Profit
Residual Income ¥13.54 ¥15.52 ¥26.10 76
ROIC Compounder ¥22.80 ¥28.70 ¥36.40 72
Growth Earnings
Growth-Adj P/E ¥17.26 ¥24.65 ¥32.05 68

Widest divergence: Multiples (¥29.11) versus Asset-Based (¥9.87). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 39.0B CNY
Revenue growth (YoY) -1.2%
Net margin 9.5%
Return on equity 10.8%
Free cash flow 659M CNY FY2025
P/E ratio 66.3
More key figures
Operating margin 7.8%
EPS (TTM) ¥1.60
Dividend yield 0.9%
EPS growth (YoY) -4.8%
Net cash 10.0B CNY FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 60 · Market factors (momentum, volatility) 72

Profitability 44
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 26
Calm price path (market factor)
Momentum 97
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 81
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

Avary Holding(Shenzhen)Co., Limited engages in the design, development, manufacture, and sale of printed circuit boards in China, the United States, rest of Asia, and Europe. The company's products are used in communication, consumer electronics, computer, and automotive electronics, as well as in industrial control industries.

Full company description

Avary Holding(Shenzhen)Co., Limited engages in the design, development, manufacture, and sale of printed circuit boards in China, the United States, rest of Asia, and Europe. The company's products are used in communication, consumer electronics, computer, and automotive electronics, as well as in industrial control industries. It is also involved in the leasing of properties; warehousing services; wholesale, import, and export of electronic information products and related boards; water pollution control; environmental consulting services; and real estate development and operation activities. The company was founded in 1999 and is headquartered in Shenzhen, China. Avary Holding(Shenzhen)Co., Limited operates as a subsidiary of Shenzhen Meigang Industrual Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Avary Holding reported revenue of ¥39.1B in FY2025 versus ¥33.3B in FY2021, a compound +4.1%/yr. Reported net income was ¥3.7B in FY2025, compounding +3.0%/yr from FY2021.

Growth Quality 50/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
39.1B CNY
Latest YoY
+11.4%
Avg. growth/yr (3Y)
+2.6%
Avg. growth/yr (5Y)
+5.6%
Avg. growth/yr (11Y)
+8.9%
Revenue +4.1%/yr
FY21 ¥33.3B
FY22 ¥36.2B
FY23 ¥32.1B
FY24 ¥35.1B
FY25 ¥39.1B
Net income +3.0%/yr
FY21 ¥3.3B
FY22 ¥5.0B
FY23 ¥3.3B
FY24 ¥3.6B
FY25 ¥3.7B

002938 screens 71% overvalued. Compare with Delta Electronics, Inc →

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). "Avary Holding Fair Value". https://www.fairvalue-calculator.com/stock/002938

Peer Group

Electronic Components · 626 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 61 · Top 25%
Fair Value upside −71% · Bottom 25%
Return on equity (TTM) 11% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 10% · Above median
Operating margin (TTM) 8% · Above median
Revenue growth -1% · Below median
Dividend yield (TTM) 1.0% · Below median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Electronic Components median · lower = cheaper

P/E (TTM) 64.4× · Pricier than median
P/B 7.00× · Pricier than 75% of peers
P/S (TTM) 6.12× · Pricier than 75% of peers
P/FCF 53.7× · Pricier than 75% of peers
EV/EBITDA 31.1× · 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 32
PAST 43 · sector 24
HEALTH 99 · sector 95
DIVIDEND 19 · sector 24

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

Insider activity: 40/100

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 Electronic Components stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Delta Electronics, Inc 2308 1,880 TWD 515.23 TWD -73%
Hon Hai Precision Industry Co 2317 242.50 TWD 270.47 TWD +12%
Luxshare Precision Industry Co 002475 ¥62.14 ¥38.44 -38%
Samsung Electro-Mechanics Co 009150 1,260,000 KRW 166,421 KRW -87%
Elite Material Co 2383 4,990 TWD 714.36 TWD -86%
Yageo Corporation 2327 699.00 TWD 216.55 TWD -69%
Shengyi Technology Co 600183 ¥132.29 ¥27.45 -79%
Shennan Circuits Co 002916 ¥364.00 ¥93.50 -74%
Victory Giant Technology (HuiZhou) Co 2476 HK$297.00 HK$103.98 -65%
Wus Printed Circuit (Kunshan) Co 002463 ¥127.80 ¥31.95 -75%

Compare Avary Holding 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 Avary Holding (002938) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ¥27.35 versus a price of ¥93.85, about −71% (overvalued).
What is the fair value of 002938?
Our model-based fair value for Avary Holding is ¥27.35 (as of Jul 16, 2026), built from audited fundamentals. The current price is ¥93.85.
What is the quality score of 002938?
Avary Holding has a Quality Score of 61/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Avary Holding (002938)?
Avary Holding reported trailing-twelve-month revenue of about 39.0B CNY (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 002938?
The net profit margin of Avary Holding is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.
Does Avary Holding pay a dividend?
Avary Holding currently shows a dividend yield of about 0.90% relative to its recent price (as of Jul 16, 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 Avary Holding 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.