Suzhou Huaya Intelligence Technology Co Ltd (003043) fair value: what the stock is really worth
We calculate from audited financials what Suzhou Huaya Intelligence Technology Co Ltd is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
SHSuzhou Huaya Intelligence Technology Co Ltd003043 · SHE
Price¥64.38
Fair Value¥11.28
Upside−82.5%
Quality39/100
Below-average quality, and trading another 471% above our fair value of ¥11.28.
As of Aug 24, 2026, the fair value of Suzhou Huaya Intelligence Technology Co Ltd is ¥11.28 per share against a price of ¥64.38, so the fair value sits 82% below the price. A model estimate from reported figures, not an analyst target.
!Mixed Growth (revenue 5y +22.2 %/yr)
!Thin margins · 8.0% net margin
✓Low debt · generates free cash flow
·0.39% dividend yield
!Trails peers (2/14)
!Narrow moat 31/100
!Evidence only low, so the estimate is less certain
!Weak on past: 18 out of 100
!Weak on dividend: 8 out of 100
Evidence: LowRange ¥8.47 to ¥14.10
Fair value as of: Aug 24, 2026
From 26 valuation models · updated 16 days ago
Share price −4.6% over the past month.
This is the short version. In the app for Suzhou Huaya Intelligence Technology Co Ltd:
Watch Suzhou Huaya Intelligence Technology Co Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for free
69 individual criteria per stock, every one traceable See the method →
What matters now
The price sits above even our optimistic bull case (¥14.10). The favourable scenario is already priced in.
Weak quality (39/100) and above fair value at the same time, the margin of safety is missing on both counts.
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 24, 2026.
How to read this chart
60‑month range ¥19.82 – ¥104.50 · fair‑value band ¥8.47 – ¥14.10 · the ¥64.38 price screens above the ¥11.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 24, 2026.
Suzhou Huaya Intelligence Technology Co Ltd (003043) currently trades at ¥64.38, while our model-based Fair Value estimate is ¥11.28, implying the stock looks roughly 470.8% overvalued today. The Quality Score stands at 39/100 (below-average quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of ¥17.62 per share, and 0 of the 26 models we run sit above the ¥64.38 price. Bear case: the Dividend Discount group reads lowest at ¥3.80, and 26 of the 26 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, Suzhou Huaya Intelligence Technology Co Ltd generated revenue of 945M CNY at a net margin of 8.0%. Revenue declined 24.8% year over year. It earns a return on equity of 4.6%. Net debt stands at 41.5M CNY. Fundamentals as of Aug 24, 2026
Scenario range: ¥8.47 (bear) to ¥14.10 (bull), the price of ¥64.38 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 25% below its 52-week high and 63% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −58% fair-value upside, at −82%, 003043 screens richer than that median.
Fair Value models
Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (¥0.1795 per share) are deliberately not added.
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/E ratio126.2
P/S ratio10.7P/E × margin
EPS (TTM)¥0.5100price ÷ EPS = P/E 126.2
Dividend yield0.4%payout 49.0%
Net margin8.4%FY2025
Return on equity4.6%TTM
More key figures
Profitability
Return on assets (EBIT)7.6%avg 5y
Operating margin8.3%TTM
Growth
Revenue (TTM)945M CNYTTM
Revenue growth (YoY)−24.8%3y avg +17.4%
EPS growth (YoY)−67.8%
Balance sheet & cash flow
Free cash flow60.7M CNYFY2025
Net debt41.5M CNYFY2024 · ≈ 0.7 yrs of FCF
Figures from reported company fundamentals · as of Aug 24, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality39/100
Of which business quality 45
· Market factors (momentum, volatility) 64
Profitability27
Margins and returns on capital today
Quality Growth56
Are margins and returns improving?
Cashflow50
Earnings quality: real cash, not paper profit
Fin. Strength89
Balance sheet, leverage, solvency risk
Investment18
Disciplined investing over empire-building
Low Volatility50
Calm price path (market factor)
Momentum72
Price trend over the last 3–12 months (market factor)
52W Momentum67
Distance to the 52-week high (market factor)
Net Issuance9
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
Suzhou Huaya Intelligence Technology Co., Ltd. manufactures and sells precision sheet metals in China. Its products are used in rail transportation, semiconductor equipment, precision instrument, smart grid, medical equipment, new energy, and other industries.
Full company description
Suzhou Huaya Intelligence Technology Co., Ltd. manufactures and sells precision sheet metals in China. Its products are used in rail transportation, semiconductor equipment, precision instrument, smart grid, medical equipment, new energy, and other industries. The company also exports its products to Europe, the Americas, Singapore, and other countries and regions. The company was formerly known as Suzhou Huaya Telecom Equipment Co., Ltd. Suzhou Huaya Intelligence Technology Co., Ltd. was founded in 1994 and is based in Suzhou, China.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Suzhou Huaya Intelligence Technology Co Ltd reported revenue of 1.0B CNY in FY2025 versus 530M CNY in FY2021, a compound +17.3%/yr. Reported net income was 84.6M CNY in FY2025, compounding −6.6%/yr from FY2021.
Growth Quality 85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.0B CNY
Latest YoY
+59.8%
Avg. revenue 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.
+17.4%
Avg. revenue 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.
+22.2%
Avg. revenue growth/yr (10Y) ⓘ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.
+15.3%
Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
−5.5%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share−5.9%
Dividend yield0.4%
Trend ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.5Y −5.9% vs 10Y −0.9%, flattening
Operating margin (EBIT) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.22.8% (2020) → 11.1% (2025) · falling
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). "Suzhou Huaya Intelligence Technology Co Ltd Fair Value". https://www.fairvalue-calculator.com/stock/003043
Peer Group
Metal Fabrication · 248 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.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside−81% · Bottom 25%
Profitability
Return on equity (TTM)5% · Below median
Return on assets2% · Below median
Net margin (TTM)8% · Above median
Operating margin (TTM)8% · Above median
Growth and dividend
Revenue growth−25% · Bottom 25%
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiples vs Metal Fabrication median · lower = cheaper
P/E (TTM)126.2× · Priciest 25%
P/B6.07× · Priciest 25%
P/S (TTM)11.84× · Priciest 25%
P/FCF27.5× · Priciest 25%
EV/EBITDA81.3× · Priciest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Suzhou Huaya Intelligence Technology Co Ltd deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years+39.9 % per year
Achieved revenue growth, 5 years+22.2 % p.a.
Sector median revenue growth+4.6 %
FCF yield on price0.70 %
Discount rate (WACC) in the models11.9 %
The price demands an acceleration versus past growth: a high bar the company still has to clear. Ranking of the largest stocks →
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.
This stockSector peers
VALUE0· sector 0
FUTURE0· sector 34
PAST18· sector 21
HEALTH93· sector 95
DIVIDEND8· sector 26
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
Similar stocks
10 more Metal Fabrication stocks, each showing price versus our Fair Value estimate (as of Aug 24, 2026).
Is Suzhou Huaya Intelligence Technology Co Ltd (003043) overvalued or undervalued?
As of Aug 24, 2026, our model estimates a fair value of ¥11.28 versus a price of ¥64.38, about −82% upside (overvalued).
What is the fair value of 003043?
Our model-based fair value for Suzhou Huaya Intelligence Technology Co Ltd is ¥11.28 (as of Aug 24, 2026), built from audited fundamentals. The current price: ¥64.38.
What is the quality score of 003043?
Suzhou Huaya Intelligence Technology Co Ltd has a Quality Score of 39/100. 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 price target for Suzhou Huaya Intelligence Technology Co Ltd (003043)?
Our model-based price target is the fair value of ¥11.28 (as of Aug 24, 2026) from 26 valuation models. Cautious scenario ¥8.47, optimistic scenario ¥14.10. It is a calculation from audited fundamentals, not an analyst target.
What is the Suzhou Huaya Intelligence Technology Co Ltd stock forecast for 2026?
Our models put fair value at ¥11.28, about −82% upside versus a price of ¥64.38 (overvalued). Cautious scenario ¥8.47, optimistic scenario ¥14.10. The calculation is refreshed regularly with new filings.
What is the revenue of Suzhou Huaya Intelligence Technology Co Ltd (003043)?
Suzhou Huaya Intelligence Technology Co Ltd reported trailing-twelve-month revenue of about 945M CNY (latest available figure, as of Aug 24, 2026).
What is the net profit margin of 003043?
The net profit margin of Suzhou Huaya Intelligence Technology Co Ltd is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does Suzhou Huaya Intelligence Technology Co Ltd pay a dividend?
Suzhou Huaya Intelligence Technology Co Ltd currently shows a dividend yield of about 0.39% relative to its recent price (as of Aug 24, 2026).
What growth is priced into Suzhou Huaya Intelligence Technology Co Ltd (003043)?
For today's price to be fair in a discounted-cash-flow model, Suzhou Huaya Intelligence Technology Co Ltd would have to grow free cash flow by +39.9 % per year for ten years (discount rate 11.9 %, then 2 % perpetual growth). Over the last 5 years revenue grew +22.2 % per year. As of Aug 24, 2026.
What discount rate (WACC) does the fair value of 003043 use?
Our models discount Suzhou Huaya Intelligence Technology Co Ltd at 11.9 %: a base by market capitalisation (small), country premium for China. The same rate applies in all 26 models.
What is the intrinsic value of Suzhou Huaya Intelligence Technology Co Ltd (003043)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Suzhou Huaya Intelligence Technology Co Ltd it is ¥11.28 per share (as of Aug 24, 2026), against a price of ¥64.38. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Suzhou Huaya Intelligence Technology Co Ltd stock overvalued or undervalued in 2026?
As of Aug 24, 2026, 003043 trades above its calculated fair value: price ¥64.38, fair value ¥11.28, a gap of about −82% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 003043?
No. The price is what the market pays today (¥64.38); the fair value is what the company's own numbers justify (¥11.28). For Suzhou Huaya Intelligence Technology Co Ltd the two are ¥53.10 per share apart. That gap is exactly why we show both numbers side by side.
How much is Suzhou Huaya Intelligence Technology Co Ltd worth?
The market values Suzhou Huaya Intelligence Technology Co Ltd at about 11.2B CNY (market capitalisation, as of Aug 24, 2026). Per share that is ¥64.38; our models calculate a fair value of ¥11.28 per share.
What do the bullish and bearish scenarios say about 003043?
Our models span a range for Suzhou Huaya Intelligence Technology Co Ltd: cautious scenario ¥8.47, base ¥11.28, optimistic ¥14.10 per share (as of Aug 24, 2026, price ¥64.38). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 003043?
Suzhou Huaya Intelligence Technology Co Ltd trades at a price-to-earnings ratio of 126.2 (as of Aug 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥11.28 is built from several models across several years. Other multiples: P/B 6.1, P/S 11.8, EV/EBITDA 81.3.
How solid is the balance sheet of Suzhou Huaya Intelligence Technology Co Ltd (003043)?
Balance-sheet figures for Suzhou Huaya Intelligence Technology Co Ltd (as of Aug 24, 2026): return on equity 4.6%, debt of 0.14 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is 003043 from its 52-week high?
Suzhou Huaya Intelligence Technology Co Ltd trades at ¥64.38, about 25% below its 52-week high of ¥85.92 and 63% above the low of ¥39.56 (as of Aug 24, 2026). Distance from the high says nothing about value: that is what the fair value of ¥11.28 is for.
Which stocks are comparable to Suzhou Huaya Intelligence Technology Co Ltd?
From the same area (Industrials) we also value Carpenter Technology Corporation, ATI Inc, Mueller Industries, Inc, Aurubis AG, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Suzhou Huaya Intelligence Technology Co Ltd stock attractive at the current price?
The data as of Aug 24, 2026: price ¥64.38, calculated fair value ¥11.28 (−82%), Quality Score 39/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 003043 calculated?
We run Suzhou Huaya Intelligence Technology Co Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥11.28, with the spread shown as a cautious and an optimistic scenario.
Free · no account needed
Watch Suzhou Huaya Intelligence Technology Co Ltd in the live analysis
One click puts Suzhou Huaya Intelligence Technology Co Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
