EN DE

Beijing Ultrapower Software Co (300002) Fair Value & Analysis

Communication Services · CN · Market cap 14.9B CNY

BU Beijing Ultrapower Software Co 300002 · SHE
Price¥8.52
Fair Value¥8.12
Upside-4.7%
Quality64/100
Watch Beijing Ultrapower Software Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 12.4% net margin
Low debt · generates free cash flow
0.80% dividend yield
Mixed vs. peers (8/14)
Moderate moat 56/100
Evidence: Medium Range ¥6.09 – ¥10.14 Share as image

Fair value as of: Jul 7, 2026

From 26 valuation models · updated 34 days ago

Share price +8.7% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from ¥6.09 (bear) to ¥10.14 (bull), base ¥8.12. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 64/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥15.76 ¥3.32 Fair Value ¥8.12 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 7, 2026.

How to read this chart

60‑month range ¥3.32 – ¥15.76 · fair‑value band ¥6.09 – ¥10.14 · the ¥8.52 price screens above the ¥8.12 fair value. Dashed = 300-day average. As of Jul 7, 2026.

Full chart & analysis →

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

Analysis

Beijing Ultrapower Software Co (300002) currently trades at ¥8.52, while our model-based Fair Value estimate is ¥8.12, implying the stock looks roughly 4.7% fairly valued today. The Quality Score stands at 64/100 (solid quality), in the Communication Services 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: medium).

Over the trailing twelve months, Beijing Ultrapower Software Co generated revenue of 5.9B CNY at a net margin of 12.4%. Revenue grew 5.9% year over year. It earns a return on equity of 9.5%. The balance sheet holds a net cash position of 1.8B CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥6.09 (bear case) to ¥10.14 (bull case); at ¥8.52, 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 21% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -19% fair-value upside, at -5%, 300002 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 ¥8.22 ¥14.03 ¥24.19 80
Residual Income ¥3.43 ¥3.86 ¥6.83 76
Rev-Margin DCF ¥6.57 ¥10.58 ¥15.93 74
All 26 models by family
DCF Models
FCF DCF ¥8.33 ¥14.84 ¥26.63 38
Owner Earnings ¥6.87 ¥12.08 ¥21.51 31
5Y Revenue Exit ¥6.57 ¥10.68 ¥16.30 39
5Y EBITDA Exit ¥6.99 ¥11.56 ¥17.36 41
5Y P/E Exit ¥7.25 ¥12.11 ¥17.78 38
10Y Revenue Exit ¥6.93 ¥11.09 ¥17.62 36
10Y EBITDA Exit ¥7.37 ¥11.75 ¥18.53 37
10Y P/E Exit ¥7.55 ¥12.16 ¥18.89 35
Earnings-Based
Graham-Dodd ¥2.76 ¥14.13 ¥19.53 54
Lynch FV ¥3.85 ¥5.50 ¥7.15 50
PEG = 1.0 ¥3.85 ¥5.50 ¥7.15 46
EPV ¥4.99 ¥5.64 ¥6.21 59
Dividend Discount
Gordon GGM ¥0.9300 ¥1.93 ¥3.06 70
DDM Multi-Stage ¥0.9300 ¥1.63 ¥2.02 61
Multiples
P/E Multiple ¥6.09 ¥8.12 ¥10.14 63
P/S Multiple ¥5.17 ¥6.90 ¥8.62 58
P/B Multiple ¥5.17 ¥6.90 ¥8.62 55
EV/EBIT ¥8.05 ¥10.37 ¥12.70 53
EV/EBITDA ¥6.76 ¥8.65 ¥10.55 54
EV/Revenue ¥5.78 ¥7.79 ¥9.81 43
Asset-Based
NCAV (Graham) ¥1.92 ¥2.58 ¥3.84 50
Growth DCF
Growth DCF ¥8.22 ¥14.03 ¥24.19 80
Rev-Margin DCF ¥6.57 ¥10.58 ¥15.93 74
Economic Profit
Residual Income ¥3.43 ¥3.86 ¥6.83 76
ROIC Compounder ¥5.50 ¥7.24 ¥9.62 72
Growth Earnings
Growth-Adj P/E ¥5.66 ¥8.09 ¥10.51 68

Widest divergence: DCF Models (¥11.75) versus Dividend Discount (¥1.63). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.9B CNY
Revenue growth (YoY) +5.9%
Net margin 12.4%
Return on equity 9.5%
Free cash flow 1.1B CNY FY2025
P/E ratio 20.4
More key figures
Operating margin 17.3%
EPS (TTM) ¥0.3700
Dividend yield 0.8%
EPS growth (YoY) -28.5%
Net cash 1.8B CNY FY2024

Figures from reported company fundamentals · as of Jul 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 67 · Market factors (momentum, volatility) 28

Profitability 62
Margins and returns on capital today
Quality Growth 20
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 49
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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

Beijing Ultrapower Software Co., Ltd., together with its subsidiaries, provides software and information technology services in China, Hong Kong, Macao, Taiwan, and internationally. The company operates through four segments: AI-Cloud Services, Gaming, IoT Communications, and Innovative Business.

Full company description

Beijing Ultrapower Software Co., Ltd., together with its subsidiaries, provides software and information technology services in China, Hong Kong, Macao, Taiwan, and internationally. The company operates through four segments: AI-Cloud Services, Gaming, IoT Communications, and Innovative Business. It offers ICT operations management solutions, including AI native, AI + digital transformation, AI + self-intelligent network, and AI + converged communications; information security, such as safe operations, identity security, asset security, and safety management; system integration; mobile internet operation; artificial intelligence; and cloud services. The company also provides mobile games comprising Age of Origins, War and Order, Infinite Galaxy, and Little Empire. In addition, it engages in the intelligent and digital operation and maintenance of new power systems; perimeter security detection system under the Smart Line and Smart Wall brand names; and cross-border data traffic services. The company was founded in 2001 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Beijing Ultrapower Software Co reported revenue of ¥5.8B in FY2025 versus ¥4.3B in FY2021, a compound +7.8%/yr. Reported net income was ¥798M in FY2025, compounding +20.0%/yr from FY2021.

Growth Quality 80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
5.8B CNY
Latest YoY
−9.7%
Avg. growth/yr (3Y)
+6.6%
Avg. growth/yr (5Y)
+10.1%
Avg. growth/yr (19Y)
+19.8%
Revenue +7.8%/yr
FY21 ¥4.3B
FY22 ¥4.8B
FY23 ¥6.0B
FY24 ¥6.5B
FY25 ¥5.8B
Net income +20.0%/yr
FY21 ¥385M
FY22 ¥541M
FY23 ¥887M
FY24 ¥1.4B
FY25 ¥798M

Watch 300002: get an alert when its fair value changes →

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). "Beijing Ultrapower Software Co Fair Value". https://www.fairvalue-calculator.com/stock/300002

Peer Group

Electronic Gaming & Multimedia · 152 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 64 · Above median
Fair Value upside −5% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 8% · Above median
Net margin (TTM) 12% · Above median
Operating margin (TTM) 17% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 0.8% · Below median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Electronic Gaming & Multimedia median · lower = cheaper

P/E (TTM) 20.4× · Pricier than median
P/B 1.97× · Pricier than median
P/S (TTM) 2.52× · Pricier than median
P/FCF 2.1× · Pricier than median
EV/EBITDA 12.0× · 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 27 · sector 17
FUTURE 30 · sector 10
PAST 38 · sector 11
HEALTH 100 · sector 99
DIVIDEND 16 · sector 41

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 Electronic Gaming & Multimedia stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
NetEase, Inc 9999 HK$202.60 HK$192.74 -5%
Electronic Arts Inc EA $207.27 $76.57 -63%
Take-Two Interactive Software, Inc TTWO $237.04 $60.45 -74%
Roblox Corporation RBLX $57.07 $21.20 -63%
Zhejiang Century Huatong Group 002602 ¥14.04 ¥14.68 +5%
KRAFTON, Inc 259960 240,500 KRW 395,557 KRW +64%
Kunlun Tech Co 300418 ¥44.61 ¥6.87 -85%
Giant Network Group 002558 ¥29.98 ¥15.69 -48%
International Games System Co 3293 704.00 TWD 568.16 TWD -19%
37 Interactive Entertainment Network Technology Group 002555 ¥19.02 ¥22.29 +17%

Compare Beijing Ultrapower Software Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services 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 Beijing Ultrapower Software Co (300002) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥8.12 versus a price of ¥8.52, about −5% (fairly valued).
What is the fair value of 300002?
Our model-based fair value for Beijing Ultrapower Software Co is ¥8.12 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥8.52.
What is the quality score of 300002?
Beijing Ultrapower Software Co has a Quality Score of 64/100. 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 Beijing Ultrapower Software Co (300002)?
Beijing Ultrapower Software Co reported trailing-twelve-month revenue of about 5.9B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300002?
The net profit margin of Beijing Ultrapower Software Co is about 12.4%, meaning it keeps roughly 12.4% of revenue as net income. Based on the latest reported figures.
Does Beijing Ultrapower Software Co pay a dividend?
Beijing Ultrapower Software Co currently shows a dividend yield of about 0.80% relative to its recent price (as of Jul 7, 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 Beijing Ultrapower Software 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.