Spearhead Integrated Marketing (300071) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of Spearhead Integrated Marketing ¥0.84, price ¥3.95, upside -78.7%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 2, 2026.
How to read this chart
60‑month range ¥1.66 – ¥8.93 · fair‑value band ¥0.6400 – ¥1.16 · the ¥3.95 price screens above the ¥0.8400 fair value. Dashed = 300-day average. As of Oct 2, 2026.
Follow Spearhead Integrated Marketing in your weekly email
Every Wednesday you see whether Spearhead Integrated Marketing is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
FS Development Investment Holdings provides integrated marketing communication services in China. It offers content, private, and meta universe marketing services. The company was formerly known as Spearhead Integrated Marketing Communication Group. The company was founded in 2003 and is based in Beijing, China.
Stock analysis
Spearhead Integrated Marketing (300071) currently trades at ¥3.95, while our model-based Fair Value estimate is ¥0.8400, 78.7% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of ¥0.8400 per share, and 0 of the 9 models we run sit above the ¥3.95 price.
Bear case: the Dividend Discount group reads lowest at ¥0.1500, and 9 of the 9 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥0.6400 (bear) to ¥1.16 (bull), the price of ¥3.95 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 52/100 (solid quality), in the Communication Services sector.
Weak Growth: Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Spearhead Integrated Marketing reported revenue of 1.0B CNY in FY2025 versus 1.0B CNY in FY2021, a compound −0.4%/yr. Reported net income was −122M CNY in FY2025.
Key figures
Market cap 3.8B CNY (≈ $568M) · P/S ratio 5.05 · EPS (TTM) ¥−0.0700 · Dividend yield 0.4% · Net margin −11.9% · Return on equity −50.1% · Return on assets (EBIT) −2.3% · Operating margin 1.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 56% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 23% fair-value upside, at −79%, 300071 screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (¥0.0600 to ¥0.8600). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear ¥0.6400Fair Value ¥0.8400Bull ¥1.16
Price ¥3.95 · Upside -78.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.25/100
Growth has flattened: the last year, three and five years all grew more slowly than the long-term average.
Revenue growth 1 year
−16.6%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−5.7%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+1.0%
Start year 2020 (pandemic). Over 10 years: −10.9% a year
Revenue growth 18 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+8.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−6.9% (2020) → −3.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+35.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +33.4% a year for the price.
Compare Spearhead Integrated Marketing with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Advertising Agencies · 189 stocks
Beats the industry median on 1/12 measures
Overall it trails its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside−78.7% · Bottom 25%
Profitability
Return on assets−4.2% · Bottom 25%
Net margin (TTM)−8.9% · Bottom 25%
Operating margin (TTM)1.7% · Below median
Growth and dividend
Revenue growth−33.1% · Bottom 25%
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Advertising Agencies median · lower = cheaper
P/B6.24× · Priciest 25%
P/S (TTM)0.75× · Pricier than median
P/FCF10.2× · Pricier than median
PEG2.26× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)0· sector 14
PAST (return on equity)0· sector 8
HEALTH (low debt)99· sector 98
DIVIDEND (yield)8· sector 57
VALUE 0: the price sits above our fair-value range.
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.
Is Spearhead Integrated Marketing (300071) overvalued or undervalued?
As of Oct 2, 2026, our model estimates a fair value of ¥0.8400 versus the last price from Sep 30, 2026 of ¥3.95, about −79% upside (overvalued).
What is the fair value of 300071?
Our model-based fair value for Spearhead Integrated Marketing is ¥0.8400 (as of Oct 2, 2026), built from audited fundamentals. Last price (from Sep 30, 2026): ¥3.95.
What is the quality score of 300071?
Spearhead Integrated Marketing has a Quality Score of 52/100. 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 Spearhead Integrated Marketing (300071)?
Our model-based price target is the fair value of ¥0.8400 (as of Oct 2, 2026) from 9 valuation models. Cautious scenario ¥0.6400, optimistic scenario ¥1.16. It is a calculation from audited fundamentals, not an analyst target.
What is the Spearhead Integrated Marketing stock forecast for 2026?
Our models put fair value at ¥0.8400, about −79% upside versus the last price from Sep 30, 2026 of ¥3.95 (overvalued). Cautious scenario ¥0.6400, optimistic scenario ¥1.16. The calculation is refreshed regularly with new filings.
What is the revenue of Spearhead Integrated Marketing (300071)?
Spearhead Integrated Marketing reported trailing-twelve-month revenue of about 753M CNY (latest available figure, as of Oct 2, 2026).
Does Spearhead Integrated Marketing pay a dividend?
Spearhead Integrated Marketing currently shows a dividend yield of about 0.42% relative to its recent price (as of Oct 2, 2026).
What growth is priced into Spearhead Integrated Marketing (300071)?
For today's price to be fair in a discounted-cash-flow model, Spearhead Integrated Marketing would have to grow free cash flow by +35.7 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.0 % per year. As of Oct 2, 2026.
What discount rate (WACC) does the fair value of 300071 use?
Our models discount Spearhead Integrated Marketing at 10.6 %: a base by market capitalisation (small), damped by beta 0.55, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Spearhead Integrated Marketing that is +35.7 % per year a year over ten years, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Spearhead Integrated Marketing (300071) delivered so far?
Over the past 5 years revenue at Spearhead Integrated Marketing grew +1.0 % a year. The price currently implies +35.7 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Spearhead Integrated Marketing (300071) growing?
The median revenue growth in the sector is +3.4 % a year. That is the yardstick for the growth priced into Spearhead Integrated Marketing (+35.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Spearhead Integrated Marketing (300071)?
The free-cash-flow yield on the price is 1.47 %: that much free cash flow Spearhead Integrated Marketing produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Spearhead Integrated Marketing (300071)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Spearhead Integrated Marketing it is ¥0.8400 per share (as of Oct 2, 2026), against a price of ¥3.95. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is Spearhead Integrated Marketing stock overvalued or undervalued in 2026?
As of Oct 2, 2026, 300071 trades above its calculated fair value: price ¥3.95, fair value ¥0.8400, a gap of about −79% (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 300071?
No. The price is what the market pays today (¥3.95); the fair value is what the company's own numbers justify (¥0.8400). For Spearhead Integrated Marketing the two are ¥3.11 per share apart. That gap is exactly why we show both numbers side by side.
How much is Spearhead Integrated Marketing worth?
The market values Spearhead Integrated Marketing at about 3.8B CNY (market capitalisation, as of Oct 2, 2026). Per share that is ¥3.95; our models calculate a fair value of ¥0.8400 per share.
What do the bullish and bearish scenarios say about 300071?
Our models span a range for Spearhead Integrated Marketing: cautious scenario ¥0.6400, base ¥0.8400, optimistic ¥1.16 per share (as of Oct 2, 2026, price ¥3.95). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of 300071?
The PEG ratio of Spearhead Integrated Marketing is 2.26 (P/E divided by earnings growth, as of Oct 2, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Spearhead Integrated Marketing (300071)?
Balance-sheet figures for Spearhead Integrated Marketing (as of Oct 2, 2026): return on equity −50.1%, debt of 0.01 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is 300071 from its 52-week high?
Spearhead Integrated Marketing trades at ¥3.95, about 56% below its 52-week high of ¥8.93 and 15% above the low of ¥3.44 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ¥0.8400 is for.
Which stocks are comparable to Spearhead Integrated Marketing?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology Co, 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 Spearhead Integrated Marketing stock attractive at the current price?
The data as of Oct 2, 2026: price ¥3.95, calculated fair value ¥0.8400 (−79%), Quality Score 52/100, from 9 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 300071 calculated?
We run Spearhead Integrated Marketing through 9 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 ¥0.8400, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.4 % above its aggregate fair value. Spearhead Integrated Marketing itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Spearhead Integrated Marketing (300071)?
The latest price we hold is from Sep 30, 2026 and stands at ¥3.95. Our model-based fair value is ¥0.8400, about −79% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Spearhead Integrated Marketing right now?
The price sits above even our optimistic bull case (¥1.16). The favourable scenario is already priced in. 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 but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (¥0.6400 to ¥1.16) leaves room in how you read the outcome.
Key figures of Spearhead Integrated Marketing
How large is the market capitalisation of Spearhead Integrated Marketing (300071)?
The market capitalisation of Spearhead Integrated Marketing is 3.8B CNY (≈ $568M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Spearhead Integrated Marketing (300071)?
The price-to-sales ratio of Spearhead Integrated Marketing is 5.05 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Spearhead Integrated Marketing (300071)?
Earnings per share at Spearhead Integrated Marketing are ¥−0.0700. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Spearhead Integrated Marketing (300071)?
The dividend yield of Spearhead Integrated Marketing is 0.4%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Spearhead Integrated Marketing (300071)?
The net margin of Spearhead Integrated Marketing is −11.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Spearhead Integrated Marketing (300071)?
The return on equity (ROE) of Spearhead Integrated Marketing is −50.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Spearhead Integrated Marketing (300071)?
On an EBIT basis the return on assets of Spearhead Integrated Marketing is −2.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Spearhead Integrated Marketing (300071)?
The operating margin of Spearhead Integrated Marketing is 1.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Spearhead Integrated Marketing (300071)?
Revenue at Spearhead Integrated Marketing is growing −33.1% versus a year earlier (3y avg −5.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Spearhead Integrated Marketing (300071)?
Earnings per share at Spearhead Integrated Marketing are growing −37.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Spearhead Integrated Marketing (300071) carry?
The net debt of Spearhead Integrated Marketing is 48.7M CNY (fiscal year 2024, ≈ 0.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Spearhead Integrated Marketing in the live analysis
One click puts Spearhead Integrated Marketing 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.
