EN DE

Doushen (Beijing) Education & Technology INC. (300010) Fair Value & Analysis

Technology · CN · Market cap 5.3B CNY

DB Doushen (Beijing) Education & Technology INC. 300010 · SHE
Price¥2.28
Fair Value¥0.5800
Upside-74.6%
Quality45/100
Watch Doushen (Beijing) Education & Technology INC. for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.0% net margin
Low debt · negative free cash flow
Mixed vs. peers (5/10)
Narrow moat 19/100
Evidence: Medium Range ¥0.4300 – ¥0.7200 Share as image

Fair value as of: Jul 7, 2026

From 7 valuation models · updated 34 days ago

Fair value updated Jul 7, 2026, revised from ¥0.6400 to ¥0.5800 (−9.4%) since Jun 24, 2026. Share price +10.1% over the past month.

Below-average quality, and screening another 75% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥0.7200). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥12.96 ¥1.72 Fair Value ¥0.5800 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 ¥1.72 – ¥12.96 · fair‑value band ¥0.4300 – ¥0.7200 · the ¥2.28 price screens above the ¥0.5800 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

Doushen (Beijing) Education & Technology INC. (300010) currently trades at ¥2.28, while our model-based Fair Value estimate is ¥0.5800, implying the stock looks roughly 74.6% overvalued today. The Quality Score stands at 45/100 (below-average 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: medium).

Over the trailing twelve months, Doushen (Beijing) Education & Technology INC. generated revenue of 1.0B CNY at a net margin of 7.0%. Revenue grew 15.1% year over year. It earns a return on equity of 4.2%. The balance sheet holds a net cash position of 646M CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥0.4300 (bear case) to ¥0.7200 (bull case); at ¥2.28, 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 78% below its 52-week high, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -25% fair-value upside, at -75%, 300010 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 ¥0.6200 ¥0.6100 ¥0.5300 76
Growth-Adj P/E ¥0.3900 ¥0.5500 ¥0.7200 68
P/E Multiple ¥0.5400 ¥0.7100 ¥0.8900 63
All 7 models by family
Earnings-Based
Graham-Dodd ¥0.2300 ¥0.4600 ¥0.5700 54
Multiples
P/E Multiple ¥0.5400 ¥0.7100 ¥0.8900 63
P/S Multiple ¥0.4300 ¥0.5800 ¥0.7200 58
P/B Multiple ¥0.4300 ¥0.5800 ¥0.7200 55
Asset-Based
NCAV (Graham) ¥0.4300 ¥0.5800 ¥0.8600 50
Economic Profit
Residual Income ¥0.6200 ¥0.6100 ¥0.5300 76
Growth Earnings
Growth-Adj P/E ¥0.3900 ¥0.5500 ¥0.7200 68

Widest divergence: Economic Profit (¥0.6100) versus Earnings-Based (¥0.4600). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.0B CNY
Revenue growth (YoY) +15.1%
Net margin 7.0%
Return on equity 4.2%
Free cash flow −330M CNY FY2025
Operating margin -107%
More key figures
EPS (TTM) ¥-0.0100
EPS growth (YoY) +31.0%
Net cash 646M CNY FY2024

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

Quality Score breakdown

Overall quality 45/100

Of which business quality 46 · Market factors (momentum, volatility) 14

Profitability 31
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 77
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 63
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

Doushen (Beijing) Education & Technology INC. provides education, software, and information security services in China. The company offers art learning services, live e-commerce, cultural tourism and research, smart education services, and artificial intelligence (AI) education. The company was formerly known as Beijing Lanxum Technology Co., Ltd.

Full company description

Doushen (Beijing) Education & Technology INC. provides education, software, and information security services in China. The company offers art learning services, live e-commerce, cultural tourism and research, smart education services, and artificial intelligence (AI) education. The company was formerly known as Beijing Lanxum Technology Co., Ltd. and changed its name to Doushen (Beijing) Education & Technology INC. in August 2020. Doushen (Beijing) Education & Technology INC. was founded in 1999 and is based in Beijing, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Doushen (Beijing) Education & Technology INC. reported revenue of ¥1.0B in FY2025 versus ¥1.1B in FY2021, a compound −2.7%/yr. Reported net income was ¥70.3M in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
1.0B CNY
Latest YoY
+33.0%
Avg. growth/yr (3Y)
−0.2%
Avg. growth/yr (5Y)
−6.2%
Avg. growth/yr (19Y)
+11.9%
Revenue −2.7%/yr
FY21 ¥1.1B
FY22 ¥1.0B
FY23 ¥993M
FY24 ¥757M
FY25 ¥1.0B
Net income
FY21 −¥592M
FY22 −¥687M
FY23 ¥31.6M
FY24 ¥137M
FY25 ¥70.3M

300010 screens 75% 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). "Doushen (Beijing) Education & Technology INC. Fair Value". https://www.fairvalue-calculator.com/stock/300010

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 45 · Below median
Fair Value upside −75% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets -6% · Bottom 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) -107% · Bottom 25%
Revenue growth 15% · Above median

Valuation Multiples vs Information Technology Services median · lower = cheaper

P/B 0.45× · Cheaper than 75% of peers
P/S (TTM) 0.79× · Cheaper 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 0 · sector 20
FUTURE 76 · sector 29
PAST 17 · sector 36
HEALTH 100 · sector 97
DIVIDEND 0 · 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 7, 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 Doushen (Beijing) Education & Technology INC. 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 Doushen (Beijing) Education & Technology INC. (300010) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥0.5800 versus a price of ¥2.28, about −75% (overvalued).
What is the fair value of 300010?
Our model-based fair value for Doushen (Beijing) Education & Technology INC. is ¥0.5800 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥2.28.
What is the quality score of 300010?
Doushen (Beijing) Education & Technology INC. has a Quality Score of 45/100. 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 Doushen (Beijing) Education & Technology INC. (300010)?
Doushen (Beijing) Education & Technology INC. reported trailing-twelve-month revenue of about 1.0B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300010?
The net profit margin of Doushen (Beijing) Education & Technology INC. is about 7.0%, meaning it keeps roughly 7.0% 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 Doushen (Beijing) Education & Technology INC. 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.