EN DE

Risuntek Inc (002981) Fair Value & Analysis

Industrials · CN · Market cap 3.2B CNY

RI Risuntek Inc 002981 · SHE
Price¥23.30
Fair Value¥10.43
Upside-55.2%
Quality62/100
Watch Risuntek Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.8% net margin
Low debt · generates free cash flow
0.65% dividend yield
Trails peers (4/14)
Narrow moat 24/100
Evidence: High Range ¥7.96 – ¥12.90 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 ¥11.27 to ¥10.43 (−7.5%) since Jun 25, 2026. Share price +14.0% over the past month.

A solid business, but screening 55% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥12.90). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥37.23 ¥13.71 Fair Value ¥10.43 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 ¥13.71 – ¥37.23 · fair‑value band ¥7.96 – ¥12.90 · the ¥23.30 price screens above the ¥10.43 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

Risuntek Inc (002981) currently trades at ¥23.30, while our model-based Fair Value estimate is ¥10.43, implying the stock looks roughly 55.2% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Industrials 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, Risuntek Inc generated revenue of 1.8B CNY at a net margin of 2.8%. Revenue declined 7.0% year over year. It earns a return on equity of 4.7%. The balance sheet holds a net cash position of 75.3M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥7.96 (bear case) to ¥12.90 (bull case); at ¥23.30, 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 43% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -55%, 002981 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 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
Highest evidence
Growth DCF ¥9.83 ¥16.52 ¥27.54 80
Residual Income ¥6.21 ¥6.51 ¥6.81 76
Rev-Margin DCF ¥7.42 ¥11.87 ¥17.76 74
All 26 models by family
DCF Models
FCF DCF ¥9.98 ¥17.53 ¥30.56 38
Owner Earnings ¥7.30 ¥12.63 ¥21.82 31
5Y Revenue Exit ¥7.42 ¥11.94 ¥18.07 39
5Y EBITDA Exit ¥10.18 ¥17.77 ¥27.44 41
5Y P/E Exit ¥9.15 ¥15.61 ¥23.09 38
10Y Revenue Exit ¥8.04 ¥12.63 ¥19.68 36
10Y EBITDA Exit ¥10.02 ¥16.86 ¥27.52 37
10Y P/E Exit ¥9.35 ¥15.29 ¥23.88 35
Earnings-Based
Graham-Dodd ¥3.65 ¥18.29 ¥25.24 54
Lynch FV ¥4.95 ¥7.07 ¥9.19 50
PEG = 1.0 ¥4.95 ¥7.07 ¥9.19 46
EPV ¥5.67 ¥6.42 ¥7.07 59
Dividend Discount
Gordon GGM ¥2.44 ¥4.86 ¥7.36 70
DDM Multi-Stage ¥2.44 ¥4.20 ¥5.13 61
Multiples
P/E Multiple ¥8.45 ¥11.27 ¥14.08 63
P/S Multiple ¥6.84 ¥9.12 ¥11.40 58
P/B Multiple ¥6.84 ¥9.12 ¥11.40 55
EV/EBIT ¥8.33 ¥10.80 ¥13.27 53
EV/EBITDA ¥11.01 ¥14.37 ¥17.74 54
EV/Revenue ¥6.21 ¥8.47 ¥10.74 43
Asset-Based
NCAV (Graham) ¥3.88 ¥5.20 ¥7.76 50
Growth DCF
Growth DCF ¥9.83 ¥16.52 ¥27.54 80
Rev-Margin DCF ¥7.42 ¥11.87 ¥17.76 74
Economic Profit
Residual Income ¥6.21 ¥6.51 ¥6.81 76
ROIC Compounder ¥5.67 ¥6.42 ¥7.07 72
Growth Earnings
Growth-Adj P/E ¥7.55 ¥10.79 ¥14.02 68

Widest divergence: DCF Models (¥15.29) versus Dividend Discount (¥4.20). Highest evidence: Growth DCF (80).

Notify me when 002981 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.8B CNY
Revenue growth (YoY) -7.0%
Net margin 2.8%
Return on equity 4.7%
Free cash flow 98.7M CNY FY2025
P/E ratio 63.9
More key figures
Operating margin 1.0%
EPS (TTM) ¥0.3600
Dividend yield 0.7%
EPS growth (YoY) +37.2%
Net cash 75.3M CNY FY2025

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 64 · Market factors (momentum, volatility) 30

Profitability 46
Margins and returns on capital today
Quality Growth 49
Are margins and returns improving?
Cashflow 54
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 64
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 76
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

Risuntek Inc. researches, develops, manufactures, and sells electroacoustic products and components in China. The company offers acoustic products, including earphones, headphones, earphones, in-ear headphones, wireless neckband headphones, medical, headphones and speakers; audio products, such as movie sound reproduction systems, professional audio …

Full company description

Risuntek Inc. researches, develops, manufactures, and sells electroacoustic products and components in China. The company offers acoustic products, including earphones, headphones, earphones, in-ear headphones, wireless neckband headphones, medical, headphones and speakers; audio products, such as movie sound reproduction systems, professional audio systems, civilian audio systems, smart Bluetooth speakers, and other optoelectronic products; and precision components, including precision molds, plastics, high-frequency transmission connectors, communication cables, headphone holsters, and various electro-acoustic accessories. Its products are used in theaters, stadiums, multi-function halls, conference sound reinforcement, broadcasting, video conferencing and teaching, and stage lighting. It serves electroacoustic product brands, electroacoustic product manufacturers, and smart terminal manufacturers. The company's products are exported to the United States, the United Kingdom, Germany, Italy, Canada, and other countries and regions. Risuntek Inc. was founded in 2005 and is based in Dongguan, China. Risuntek Inc. operates as a subsidiary of Guangdong Jianyi Investment Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Risuntek Inc reported revenue of ¥1.8B in FY2025 versus ¥1.3B in FY2021, a compound +8.6%/yr. Reported net income was ¥73.8M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.8B CNY
Latest YoY
+4.9%
Avg. growth/yr (3Y) 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.
+9.5%
Avg. growth/yr (5Y) 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.
+15.0%
Avg. growth/yr (11Y) 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.
+15.9%
Revenue +8.6%/yr
FY21 ¥1.3B
FY22 ¥1.4B
FY23 ¥1.4B
FY24 ¥1.7B
FY25 ¥1.8B
Net income
FY21 −¥41.6M
FY22 ¥58.1M
FY23 ¥117M
FY24 ¥113M
FY25 ¥73.8M
Character of growth · EPS growth decomposed (2014-2025) +6.1 % p.a.
Revenue per share +9.8 pp

of which total revenue +16.7 pp · buybacks/dilution −7.0 pp

EBIT margin −3.7 pp
Tax rate +0.9 pp
Residual (interest, one-offs) −0.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

002981 screens 55% overvalued. Compare with Contemporary Amperex Technology Co →

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). "Risuntek Inc Fair Value". https://www.fairvalue-calculator.com/stock/002981

Peer Group

Electrical Equipment & Parts · 526 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 62 · Top 25%
Fair Value upside −55% · Below median
Return on equity (TTM) 5% · Below median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 1% · Below median
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Electrical Equipment & Parts median · lower = cheaper

P/E (TTM) 63.9× · Pricier than 75% of peers
P/B 2.96× · Pricier than median
P/S (TTM) 1.77× · Cheaper than median
P/FCF 4.8× · Pricier than median
EV/EBITDA 18.8× · 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 57
PAST 19 · sector 26
HEALTH 98 · sector 97
DIVIDEND 13 · sector 18

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 Electrical Equipment & Parts stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
Contemporary Amperex Technology Co 3750 HK$675.50 HK$391.44 -42%
ABB Ltd ABBN CHF 83.82 CHF 35.46 -58%
Delta Electronics (Thailand) Public Company TDED 10.16 SGD 1.47 SGD -86%
LG Energy Solution, Ltd 373220 334,000 KRW 201,455 KRW -40%
WEG S.A WEGE3 13,210 ARS 7,948 ARS -40%
Sungrow Power Supply Co 300274 ¥114.79 ¥123.83 +8%
Shenzhen Inovance Technology Co 300124 ¥63.43 ¥33.04 -48%
HD Hyundai Electric Co 267260 823,000 KRW 371,133 KRW -55%
LS ELECTRIC Co 010120 190,000 KRW 31,517 KRW -83%
Sieyuan Electric Co 002028 ¥151.73 ¥71.69 -53%

Compare Risuntek Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Risuntek Inc (002981) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥10.43 versus a price of ¥23.30, about −55% (overvalued).
What is the fair value of 002981?
Our model-based fair value for Risuntek Inc is ¥10.43 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥23.30.
What is the quality score of 002981?
Risuntek Inc has a Quality Score of 62/100. 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 Risuntek Inc (002981)?
Risuntek Inc reported trailing-twelve-month revenue of about 1.8B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002981?
The net profit margin of Risuntek Inc is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.
Does Risuntek Inc pay a dividend?
Risuntek Inc currently shows a dividend yield of about 0.65% 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 Risuntek Inc 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.