EN DE

Dongguan Aohai Technology Co (002993) Fair Value & Analysis

Industrials · CN · Market cap 19.8B CNY

DA Dongguan Aohai Technology Co 002993 · SHE
Price¥38.27
Fair Value¥32.13
Upside-16.0%
Quality62/100
Watch Dongguan Aohai Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.9% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Narrow moat 40/100
Evidence: High Range ¥24.10 – ¥40.17 Share as image

Fair value as of: Jul 22, 2026

From 26 valuation models · updated 19 days ago

Share price −38.1% over the past month.

A solid business, but screening 16% overvalued on our models.

What matters now

  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ¥24.10 (bear) to ¥40.17 (bull), base ¥32.13. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 62/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥72.60 ¥21.95 Fair Value ¥32.13 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 ¥21.95 – ¥72.60 · fair‑value band ¥24.10 – ¥40.17 · the ¥38.27 price screens above the ¥32.13 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

Dongguan Aohai Technology Co (002993) currently trades at ¥38.27, while our model-based Fair Value estimate is ¥32.13, implying the stock looks roughly 16.0% 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, Dongguan Aohai Technology Co generated revenue of 7.2B CNY at a net margin of 5.9%. Revenue grew 2.4% year over year. It earns a return on equity of 9.5%. The balance sheet holds a net cash position of 1.6B CNY. Fundamentals as of Jul 22, 2026

Our scenario range runs from ¥24.10 (bear case) to ¥40.17 (bull case); at ¥38.27, the current price sits within 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 47% below its 52-week high and 9% 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 -16%, 002993 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 ¥46.00 ¥83.02 ¥153.00 80
Residual Income ¥15.03 ¥16.34 ¥20.11 76
Rev-Margin DCF ¥32.32 ¥52.38 ¥82.00 74
All 26 models by family
DCF Models
FCF DCF ¥47.75 ¥75.49 ¥153.64 38
Owner Earnings ¥28.12 ¥53.19 ¥105.45 31
5Y Revenue Exit ¥32.32 ¥50.20 ¥83.32 39
5Y EBITDA Exit ¥38.33 ¥63.28 ¥107.03 41
5Y P/E Exit ¥36.25 ¥62.45 ¥95.44 38
10Y Revenue Exit ¥36.12 ¥59.38 ¥86.90 36
10Y EBITDA Exit ¥41.03 ¥70.61 ¥122.70 37
10Y P/E Exit ¥39.58 ¥66.73 ¥111.60 35
Earnings-Based
Graham-Dodd ¥10.41 ¥71.61 ¥100.43 54
Lynch FV ¥21.08 ¥30.11 ¥39.15 50
PEG = 1.0 ¥21.08 ¥30.11 ¥39.15 46
EPV ¥23.60 ¥26.18 ¥28.43 59
Dividend Discount
Gordon GGM ¥13.98 ¥29.07 ¥46.12 70
DDM Multi-Stage ¥13.98 ¥24.51 ¥30.51 61
Multiples
P/E Multiple ¥24.10 ¥32.13 ¥40.17 63
P/S Multiple ¥19.51 ¥26.01 ¥32.52 58
P/B Multiple ¥19.51 ¥26.01 ¥32.52 55
EV/EBIT ¥32.34 ¥40.40 ¥48.46 53
EV/EBITDA ¥35.21 ¥44.23 ¥53.25 54
EV/Revenue ¥25.41 ¥32.81 ¥40.21 43
Asset-Based
NCAV (Graham) ¥8.76 ¥11.73 ¥17.51 50
Growth DCF
Growth DCF ¥46.00 ¥83.02 ¥153.00 80
Rev-Margin DCF ¥32.32 ¥52.38 ¥82.00 74
Economic Profit
Residual Income ¥15.03 ¥16.34 ¥20.11 76
ROIC Compounder ¥27.24 ¥36.65 ¥45.91 72
Growth Earnings
Growth-Adj P/E ¥28.98 ¥41.40 ¥53.82 68

Widest divergence: DCF Models (¥62.45) versus Asset-Based (¥11.73). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 7.2B CNY
Revenue growth (YoY) +2.4%
Net margin 5.9%
Return on equity 9.5%
Free cash flow 702M CNY FY2025
P/E ratio 56.9
More key figures
Operating margin 5.4%
EPS (TTM) ¥1.26
EPS growth (YoY) -62.2%
Net cash 1.6B CNY FY2024

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 63 · Market factors (momentum, volatility) 36

Profitability 37
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 65
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 37
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 65
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

Dongguan Aohai Technology Co., Ltd. designs, research, develops, produces, and sells consumer electronics products in China and internationally. The company's products include smart phone chargers, adapters, server power supply, wireless chargers, power for PC and electric tools, portable energy storage, power bank, and smart home and outdoor appliances.

Full company description

Dongguan Aohai Technology Co., Ltd. designs, research, develops, produces, and sells consumer electronics products in China and internationally. The company's products include smart phone chargers, adapters, server power supply, wireless chargers, power for PC and electric tools, portable energy storage, power bank, and smart home and outdoor appliances. Dongguan Aohai Technology Co., Ltd. was founded in 2004 and is headquartered in Dongguan, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Dongguan Aohai Technology Co reported revenue of ¥7.2B in FY2025 versus ¥4.2B in FY2021, a compound +13.9%/yr. Reported net income was ¥422M in FY2025, compounding +5.5%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
7.2B CNY
Latest YoY
+11.4%
Avg. growth/yr (3Y)
+17.0%
Avg. growth/yr (5Y)
+19.4%
Avg. growth/yr (9Y)
+24.3%
Revenue +13.9%/yr
FY21 ¥4.2B
FY22 ¥4.5B
FY23 ¥5.2B
FY24 ¥6.4B
FY25 ¥7.2B
Net income +5.5%/yr
FY21 ¥342M
FY22 ¥438M
FY23 ¥441M
FY24 ¥465M
FY25 ¥422M

002993 screens 16% 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). "Dongguan Aohai Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/002993

Peer Group

Electrical Equipment & Parts · 528 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 · Above median
Fair Value upside −16% · Above median
Return on equity (TTM) 9% · Above median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.01× · Lower than median

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

P/E (TTM) 56.9× · Pricier than median
P/B 4.10× · Pricier than median
P/S (TTM) 2.77× · Pricier than median
P/FCF 4.2× · Cheaper than median
EV/EBITDA 23.6× · 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 12 · sector 0
FUTURE 12 · sector 57
PAST 38 · sector 26
HEALTH 100 · sector 97
DIVIDEND 0 · sector 18

Insider activity: 45/100

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 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 Dongguan Aohai Technology Co 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 Dongguan Aohai Technology Co (002993) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of ¥32.13 versus a price of ¥38.27, about −16% (overvalued).
What is the fair value of 002993?
Our model-based fair value for Dongguan Aohai Technology Co is ¥32.13 (as of Jul 22, 2026), built from audited fundamentals. The current price is ¥38.27.
What is the quality score of 002993?
Dongguan Aohai Technology Co 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 Dongguan Aohai Technology Co (002993)?
Dongguan Aohai Technology Co reported trailing-twelve-month revenue of about 7.2B CNY (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 002993?
The net profit margin of Dongguan Aohai Technology Co is about 5.9%, meaning it keeps roughly 5.9% 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 Dongguan Aohai 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.