EN DE

Northking Information Technology Co (002987) Fair Value & Analysis

Technology · CN · Market cap 12.1B CNY

NI Northking Information Technology Co 002987 · SHE
Price¥11.30
Fair Value¥5.53
Upside-51.1%
Quality67/100
Watch Northking Information Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.3% net margin
generates free cash flow
1.50% dividend yield
Trails peers (4/13)
Narrow moat 41/100
Evidence: High Range ¥4.38 – ¥6.68 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 ¥6.29 to ¥5.53 (−12.1%) since Jun 25, 2026. Share price +19.3% over the past month.

A solid business, but screening 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥6.68). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥22.29 ¥4.48 Fair Value ¥5.53 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 ¥4.48 – ¥22.29 · fair‑value band ¥4.38 – ¥6.68 · the ¥11.30 price screens above the ¥5.53 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

Northking Information Technology Co (002987) currently trades at ¥11.30, while our model-based Fair Value estimate is ¥5.53, implying the stock looks roughly 51.1% 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, Northking Information Technology Co generated revenue of 4.8B CNY at a net margin of 6.3%. Revenue declined 0.9% year over year. It earns a return on equity of 10.4%. The balance sheet holds a net cash position of 969M CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥4.38 (bear case) to ¥6.68 (bull case); at ¥11.30, 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 51% below its 52-week high and 2% 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 -51%, 002987 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
Residual Income ¥2.59 ¥2.95 ¥5.11 76
Growth DCF ¥6.48 ¥12.18 ¥21.51 72
Gordon GGM ¥1.38 ¥2.86 ¥4.54 70
All 26 models by family
DCF Models
FCF DCF ¥6.66 ¥11.07 ¥22.55 38
Owner Earnings ¥5.05 ¥9.34 ¥17.81 31
5Y Revenue Exit ¥4.97 ¥8.13 ¥12.66 39
5Y EBITDA Exit ¥5.12 ¥8.47 ¥12.93 41
5Y P/E Exit ¥5.98 ¥10.43 ¥15.91 38
10Y Revenue Exit ¥5.35 ¥8.73 ¥14.02 36
10Y EBITDA Exit ¥5.57 ¥8.98 ¥14.65 37
10Y P/E Exit ¥6.17 ¥10.49 ¥17.39 35
Earnings-Based
Graham-Dodd ¥2.14 ¥13.22 ¥18.45 54
Lynch FV ¥3.80 ¥5.42 ¥7.05 50
PEG = 1.0 ¥3.80 ¥5.42 ¥7.05 46
EPV ¥4.01 ¥4.48 ¥4.90 59
Dividend Discount
Gordon GGM ¥1.38 ¥2.86 ¥4.54 70
DDM Multi-Stage ¥1.38 ¥2.41 ¥3.01 61
Multiples
P/E Multiple ¥4.72 ¥6.29 ¥7.86 63
P/S Multiple ¥4.01 ¥5.35 ¥6.68 58
P/B Multiple ¥4.01 ¥5.35 ¥6.68 55
EV/EBIT ¥5.64 ¥7.13 ¥8.62 53
EV/EBITDA ¥4.62 ¥5.77 ¥6.92 54
EV/Revenue ¥4.19 ¥5.48 ¥6.77 43
Asset-Based
NCAV (Graham) ¥1.43 ¥1.92 ¥2.86 50
Growth DCF
Growth DCF ¥6.48 ¥12.18 ¥21.51 72
Rev-Margin DCF ¥4.97 ¥8.04 ¥12.39 67
Economic Profit
Residual Income ¥2.59 ¥2.95 ¥5.11 76
ROIC Compounder ¥4.60 ¥6.17 ¥8.16 67
Growth Earnings
Growth-Adj P/E ¥5.33 ¥7.61 ¥9.90 68

Widest divergence: DCF Models (¥8.98) versus Asset-Based (¥1.92). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 4.8B CNY
Revenue growth (YoY) -0.9%
Net margin 6.3%
Return on equity 10.4%
Free cash flow 389M CNY FY2025
P/E ratio 38.7
More key figures
Operating margin 2.4%
EPS (TTM) ¥0.3000
Dividend yield 1.5%
EPS growth (YoY) -40.0%
Net cash 969M 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) 25

Profitability 60
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 80
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

Northking Information Technology Co., Ltd. engages in the provision of financial technology services in China and internationally.

Full company description

Northking Information Technology Co., Ltd. engages in the provision of financial technology services in China and internationally. The company offers general software products, such as platforms, image and process management, big data, and artificial intelligence; financial industry application products and solutions, including operations, channel, asset management and related industries, supply chain finance and credit, risk and compliance management, and digital management and innovation services. It also provides consulting services comprising inclusive finance, digital marketing, digital credit, model risk control, and consulting in other fields; software development services, software testing services, IT operations and maintenance services, digital operations services, and marketing and customer services. The company was founded in 2009 and is headquartered in Beijing, China. Northking Information Technology Co., Ltd. operates as a subsidiary of Lhasa Yongdao Investment Management Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Northking Information Technology Co reported revenue of ¥4.8B in FY2025 versus ¥3.1B in FY2021, a compound +12.2%/yr. Reported net income was ¥327M in FY2025, compounding +9.2%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.8B CNY
Latest YoY
+4.4%
Avg. growth/yr (3Y)
+9.6%
Avg. growth/yr (5Y)
+16.1%
Avg. growth/yr (9Y)
+21.3%
Revenue +12.2%/yr
FY21 ¥3.1B
FY22 ¥3.7B
FY23 ¥4.2B
FY24 ¥4.6B
FY25 ¥4.8B
Net income +9.2%/yr
FY21 ¥231M
FY22 ¥277M
FY23 ¥348M
FY24 ¥312M
FY25 ¥327M

002987 screens 51% 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). "Northking Information Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/002987

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 −51% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 5% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 2% · Below median
Revenue growth -1% · Below median
Dividend yield (TTM) 1.5% · Below median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/E (TTM) 38.7× · Pricier than 75% of peers
P/B 4.06× · Pricier than 75% of peers
P/S (TTM) 2.50× · Pricier than 75% of peers
P/FCF 4.6× · Pricier than median
EV/EBITDA 35.6× · 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 42 · sector 36
HEALTH 0 · sector 97
DIVIDEND 30 · 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 Northking Information Technology Co 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 Northking Information Technology Co (002987) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥5.53 versus a price of ¥11.30, about −51% (overvalued).
What is the fair value of 002987?
Our model-based fair value for Northking Information Technology Co is ¥5.53 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥11.30.
What is the quality score of 002987?
Northking Information Technology Co 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 Northking Information Technology Co (002987)?
Northking Information Technology Co reported trailing-twelve-month revenue of about 4.8B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002987?
The net profit margin of Northking Information Technology Co is about 6.3%, meaning it keeps roughly 6.3% of revenue as net income. Based on the latest reported figures.
Does Northking Information Technology Co pay a dividend?
Northking Information Technology Co currently shows a dividend yield of about 1.50% 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 Northking Information Technology Co 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.