Wuxi Sunlit Science & Tech Co (1289) Fair Value & Analysis

Industrials · HK · Market cap HK$285M (≈ $36.4M) · ISIN CNE100001SD9

What is Wuxi Sunlit Science & Tech Co really worth?

WS Wuxi Sunlit Science & Tech Co 1289 · HK

PriceHK$2.14

Fair ValueHK$6.33

Upside+196.5%

Quality57/100

A solid business, trading 66% below our fair value of HK$6.33.

Watch Wuxi Sunlit Science & Tech Co 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

Strengths

✓Solidly profitable · 18.3% net margin

✓generates free cash flow

✓Ranks above peers (10/13)

Risks

!Weak Growth (revenue 5y +8.7 %/yr)

!Moderate moat 61/100

!Evidence only low, so the estimate is less certain

!Weak on past: 19 out of 100

For context

·7.49% dividend yield

Evidence: Low Range HK$4.45 – HK$8.06

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 19 days ago

Fair value updated Aug 13, 2026, revised from HK$6.41 to HK$6.33 (−1.2%) since Jul 7, 2026. Share price +4.1% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

The price is below even our cautious bear case (HK$4.45). The market is more pessimistic than our downside scenario.
The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
A fairly wide model range (HK$4.45 to HK$8.06) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.3822 – HK$2.73 · fair‑value band HK$4.45 – HK$8.06 · the HK$2.14 price screens below the HK$6.33 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Wuxi Sunlit Science & Tech Co (1289) currently trades at HK$2.14, while our model-based Fair Value estimate is HK$6.33, implying the stock looks roughly 66.3% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Industrials sector. Bull case: the DCF Models group reads highest at a median of HK$5.16 per share, and 24 of the 24 models we run sit above the HK$2.14 price. Bear case: the Economic Profit group reads lowest at HK$3.02, and 0 of the 24 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Wuxi Sunlit Science & Tech Co generated revenue of HK$184M at a net margin of 18.3%. Revenue declined 86.8% year over year. It earns a return on equity of 4.7%. The balance sheet holds a net cash position of HK$98.4M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$4.45 (bear case) to HK$8.06 (bull case); at HK$2.14, the current price sits below 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 25% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −52% fair-value upside, at 196%, 1289 screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly HK$0.0067 per share. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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

FCF DCF best evidence HK$3.64 HK$5.16 HK$7.32 76

Growth DCF HK$3.59 HK$4.91 HK$6.65 74

Residual Income HK$3.92 HK$3.77 HK$3.07 74

All 24 models by family

DCF Models

FCF DCF best evidence HK$3.64 HK$5.16 HK$7.32 76

Owner Earnings HK$3.02 HK$4.17 HK$5.82 72

5Y Revenue Exit HK$3.12 HK$4.39 HK$6.06 68

5Y EBITDA Exit HK$4.11 HK$6.42 HK$9.28 70

5Y P/E Exit HK$4.30 HK$6.80 HK$9.64 66

10Y Revenue Exit HK$3.26 HK$4.42 HK$6.10 63

10Y EBITDA Exit HK$3.86 HK$5.68 HK$8.38 63

10Y P/E Exit HK$3.97 HK$5.92 HK$8.64 59

Earnings-Based

Graham-Dodd HK$1.80 HK$8.13 HK$11.15 62

Lynch FV HK$2.12 HK$3.03 HK$3.95 59

PEG = 1.0 HK$2.12 HK$3.03 HK$3.95 55

EPV HK$2.81 HK$3.02 HK$3.20 70

Multiples

P/E Multiple HK$4.16 HK$5.55 HK$6.93 63

P/S Multiple HK$2.16 HK$2.88 HK$3.60 58

P/B Multiple HK$3.37 HK$4.49 HK$5.61 55

EV/EBIT HK$4.87 HK$6.16 HK$7.45 63

EV/EBITDA HK$4.81 HK$6.08 HK$7.35 64

EV/Revenue HK$2.82 HK$3.60 HK$4.38 52

Asset-Based

NCAV (Graham) HK$2.88 HK$3.86 HK$5.76 51

Growth DCF

Growth DCF HK$3.59 HK$4.91 HK$6.65 74

Rev-Margin DCF HK$3.12 HK$4.39 HK$6.02 68

Economic Profit

Residual Income HK$3.92 HK$3.77 HK$3.07 74

ROIC Compounder HK$2.81 HK$3.02 HK$3.20 68

Growth Earnings

Growth-Adj P/E HK$3.44 HK$4.91 HK$6.39 65

Widest divergence: DCF Models (HK$5.16) versus Economic Profit (HK$3.02). Highest evidence: FCF DCF (76).

Notify me when 1289 reaches fair value

Put 1289 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 7.4 as of Jul 2, 2026

P/S ratio 1.36 P/E × margin

EPS (TTM) HK$0.1700 price ÷ EPS = P/E 7.4

Dividend yield 7.5% payout 94.1%

Net margin 18.3% FY2025

Return on equity 4.7% TTM

More key figures

Profitability

Return on assets (EBIT) 2.9% avg 5y

Operating margin 38.6% TTM

Growth

Revenue (TTM) HK$184M TTM

Revenue growth (YoY) −86.8% 3y avg −3.9%

EPS growth (YoY) −34.1%

Balance sheet & cash flow

Free cash flow HK$36.5M FY2025

Net cash HK$98.4M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 52 · Market factors (momentum, volatility) 49

Profitability 31

Margins and returns on capital today

Quality Growth 41

Are margins and returns improving?

Cashflow 29

Earnings quality: real cash, not paper profit

Fin. Strength 69

Balance sheet, leverage, solvency risk

Investment 80

Disciplined investing over empire-building

Low Volatility 75

Calm price path (market factor)

Momentum 39

Price trend over the last 3–12 months (market factor)

52W Momentum 37

Distance to the 52-week high (market factor)

Net Issuance 82

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

Full company description

Wuxi Sunlit Science and Technology Company Limited engages in the research and development, design, manufacture, supply, installation, testing, repair, and maintenance of production lines for manufacturing steel wire products in the People's Republic of China. The company offers brass electroplating wire, bead wire, pre-treatment, inter-medium heat treatment production lines, and hot dip and electro galvanizing production lines. It also provides heating furnace and water quenching bath products, lead batah for heat treatment, diffusion induction heating systems, individual control induction heating system, take-up and pay-off equipment, and acid mist scrubbers; and wire bunching, wire drawing, tubular stranding, wrapping, wet drawing steel cord rewinding, and die repair machines. In addition, the company engages in trading of machinery products; import and export of products trading; and software development and software patent rights trading activities. The company was incorporated in 2006 and is headquartered in Wuxi, the People's Republic of China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wuxi Sunlit Science & Tech Co reported revenue of 184M CNY in FY2025 versus 167M CNY in FY2021, a compound +2.5%/yr. Reported net income was 33.8M CNY in FY2025, compounding +63.7%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Growth Quality 40/100

Revenue growth is weak, negative or inconsistent.

Latest Revenue (FY 2025)

HK$184M

Latest YoY

−64.3%

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.

−3.9%

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.

+8.7%

Avg. revenue growth/yr (14Y) ⓘ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.

−6.4%

Value creation/yr (5Y) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.

+55.8% (48.3 + 7.5)

Revenue +2.5%/yr

FY21 167M CNY

FY22 208M CNY

FY23 313M CNY

FY24 516M CNY

FY25 184M CNY

Net income +63.7%/yr

FY21 4.7M CNY

FY22 22.6M CNY

FY23 29.3M CNY

FY24 49.5M CNY

FY25 33.8M CNY

Character of growth · EPS growth decomposed (2014-2025) −7.9 % p.a.

Revenue per share +3.9 %

of which total revenue +5.2 % · buybacks/dilution −1.3 %

EBIT margin −11.6 %

Tax rate −0.5 %

Residual (interest, one-offs) +0.8 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch 1289: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators

DCF Calculator Graham Number Peter Lynch Formula DDM Calculator Fama-French Model Intrinsic Value

Share or link this analysis

𝕏 Post WhatsApp LinkedIn Reddit

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.

Wuxi Sunlit Science & Tech Co · Fair Value
HK$6.33 +66%Fair Value
Calculator →

<a href="https://www.fairvalue-calculator.com/stock/1289" target="_blank" rel="nofollow noopener" style="display:inline-flex;align-items:center;gap:12px;box-sizing:border-box;font-family:system-ui,-apple-system,Segoe UI,Roboto,sans-serif;text-decoration:none;background:#0f1814;color:#eaf2ed;border:1px solid #2a3a30;border-radius:12px;padding:12px 16px;max-width:360px"><span style="line-height:1.35"><span style="font-size:12px;color:#9fb0a8">Wuxi Sunlit Science &amp; Tech Co · Fair Value</span><br><b style="font-size:20px">HK$6.33</b> <span style="color:#7BB290;font-weight:700;font-size:14px">+66%</span></span><span style="font-size:11px;color:#7BB290;font-weight:700;margin-left:auto;text-align:right;line-height:1.3">Fair&nbsp;Value<br>Calculator&nbsp;→</span></a>

Cite: Fair Value Calculator (2026). "Wuxi Sunlit Science & Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/1289

Peer Group

Specialty Industrial Machinery · 813 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 57 · Above median

Fair Value upside +197% · Top 25%

Return on equity (TTM) 5% · Below median

Return on assets 3% · Below median

Net margin (TTM) 18% · Top 25%

Operating margin (TTM) 39% · Top 25%

Revenue growth −87% · Bottom 25%

Dividend yield (TTM) 7.5% · Top 25%

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 7.4× · Cheaper than 75% of peers

P/B 0.39× · Cheaper than 75% of peers

P/S (TTM) 1.55× · Cheaper than median

P/FCF 1.0× · Cheaper than 75% of peers

EV/EBITDA 3.1× · Cheaper than 75% of peers

Strength profile in five axes (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.

This stock

Sector peers

VALUE100 · sector 0

FUTURE0 · sector 21

PAST19 · sector 28

HEALTH0 · sector 96

DIVIDEND100 · sector 27

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 Specialty Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock	Price	Fair Value	vs Fair Value
GE Vernova Inc GEV	$953.09	$131.95	−86%
SIE SIE	€289.85	€139.77	−52%
Eaton Corporation ETN	$402.78	$168.65	−58%
Parker-Hannifin Corporation PH	$995.02	$398.69	−60%
Atlas Copco AB ATCOA	kr 206.60	kr 112.59	−46%
Cummins Inc CMI	$564.40	$348.94	−38%
Illinois Tool Works Inc ITW	$281.67	$145.84	−48%
Emerson Electric Co EMR	$155.18	$58.44	−62%
AMETEK, Inc AME	$236.25	$125.80	−47%
Rockwell Automation, Inc ROK	$431.75	$125.76	−71%

Compare Wuxi Sunlit Science & Tech Co with another stock

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

First stock

Second stock

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Wuxi Sunlit Science & Tech Co (1289) overvalued or undervalued?

As of Aug 13, 2026, our model estimates a fair value of HK$6.33 versus a price of HK$2.14, about +196% upside (undervalued).

What is the fair value of 1289?

Our model-based fair value for Wuxi Sunlit Science & Tech Co is HK$6.33 (as of Aug 13, 2026), built from audited fundamentals. The current price: HK$2.14.

What is the quality score of 1289?

Wuxi Sunlit Science & Tech Co has a Quality Score of 57/100. 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 Wuxi Sunlit Science & Tech Co (1289)?

Wuxi Sunlit Science & Tech Co reported trailing-twelve-month revenue of about HK$184M (latest available figure, as of Aug 13, 2026).

What is the net profit margin of 1289?

The net profit margin of Wuxi Sunlit Science & Tech Co is about 18.3%, meaning it keeps roughly 18.3% of revenue as net income. Based on the latest reported figures.

Does Wuxi Sunlit Science & Tech Co pay a dividend?

Wuxi Sunlit Science & Tech Co currently shows a dividend yield of about 7.49% relative to its recent price (as of Aug 13, 2026).

Free · no account needed

Watch Wuxi Sunlit Science & Tech Co in the live analysis

One click puts Wuxi Sunlit Science & Tech Co 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.