EN DE

Shuanglin Co (300100) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 16.8B CNY

SC Shuanglin Co 300100 · SHE
Price¥23.03
Fair Value¥12.72
Upside-44.8%
Quality45/100
Watch Shuanglin Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.0% net margin
Low debt · generates free cash flow
0.34% dividend yield
Trails peers (5/15)
Moderate moat 48/100
Evidence: High Range ¥9.54 – ¥19.49 Share as image

Fair value as of: Jul 7, 2026

From 26 valuation models · updated 34 days ago

Share price −9.2% over the past month.

Below-average quality, and screening another 45% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥19.49). 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.
  • A fairly wide model range (¥9.54 to ¥19.49) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥56.18 ¥4.04 Fair Value ¥12.72 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 ¥4.04 – ¥56.18 · fair‑value band ¥9.54 – ¥19.49 · the ¥23.03 price screens above the ¥12.72 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

Shuanglin Co (300100) currently trades at ¥23.03, while our model-based Fair Value estimate is ¥12.72, implying the stock looks roughly 44.8% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Consumer Cyclical 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: high).

Over the trailing twelve months, Shuanglin Co generated revenue of 5.3B CNY at a net margin of 8.0%. Revenue declined 10.4% year over year. It earns a return on equity of 14.0%. Net debt stands at 787M CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥9.54 (bear case) to ¥19.49 (bull case); at ¥23.03, 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 56% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -45%, 300100 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 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
Growth DCF ¥9.50 ¥16.06 ¥27.32 80
Residual Income ¥5.85 ¥7.89 ¥25.76 76
Rev-Margin DCF ¥9.17 ¥15.41 ¥23.58 74
All 26 models by family
DCF Models
FCF DCF ¥9.58 ¥16.81 ¥29.60 38
Owner Earnings ¥10.93 ¥19.30 ¥34.09 31
5Y Revenue Exit ¥9.17 ¥15.60 ¥24.41 39
5Y EBITDA Exit ¥12.11 ¥21.73 ¥33.98 41
5Y P/E Exit ¥12.93 ¥23.44 ¥35.66 38
10Y Revenue Exit ¥8.96 ¥15.16 ¥24.83 36
10Y EBITDA Exit ¥11.20 ¥19.68 ¥32.93 37
10Y P/E Exit ¥11.75 ¥20.94 ¥34.35 35
Earnings-Based
Graham-Dodd ¥5.98 ¥28.90 ¥39.80 54
Lynch FV ¥7.73 ¥11.04 ¥14.35 50
PEG = 1.0 ¥7.73 ¥11.04 ¥14.35 46
EPV ¥8.57 ¥9.83 ¥10.93 59
Dividend Discount
Gordon GGM ¥1.28 ¥2.66 ¥4.21 70
DDM Multi-Stage ¥1.28 ¥2.24 ¥2.79 61
Multiples
P/E Multiple ¥14.52 ¥19.36 ¥24.19 63
P/S Multiple ¥8.60 ¥11.46 ¥14.33 58
P/B Multiple ¥11.22 ¥14.96 ¥18.70 55
EV/EBIT ¥12.91 ¥16.87 ¥20.82 53
EV/EBITDA ¥14.25 ¥18.66 ¥23.06 54
EV/Revenue ¥9.04 ¥12.47 ¥15.90 43
Asset-Based
NCAV (Graham) ¥2.82 ¥3.78 ¥5.64 50
Growth DCF
Growth DCF ¥9.50 ¥16.06 ¥27.32 80
Rev-Margin DCF ¥9.17 ¥15.41 ¥23.58 74
Economic Profit
Residual Income ¥5.85 ¥7.89 ¥25.76 76
ROIC Compounder ¥9.62 ¥12.81 ¥17.11 72
Growth Earnings
Growth-Adj P/E ¥12.34 ¥17.64 ¥22.93 68

Widest divergence: DCF Models (¥19.30) versus Dividend Discount (¥2.24). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.3B CNY
Revenue growth (YoY) -10.4%
Net margin 8.0%
Return on equity 14.0%
Free cash flow 373M CNY FY2025
P/E ratio 39.6
More key figures
Operating margin 9.1%
EPS (TTM) ¥0.7400
Dividend yield 0.3%
EPS growth (YoY) -46.4%
Net debt 787M CNY FY2025

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 49 · Market factors (momentum, volatility) 20

Profitability 48
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 52
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
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

Shuanglin Co., Ltd. engages in the research and development, manufacture, and sale of automotive components and robotic parts in China and internationally.

Full company description

Shuanglin Co., Ltd. engages in the research and development, manufacture, and sale of automotive components and robotic parts in China and internationally. It offers intelligent drive systems, including HDM, seat motors, electric headrests, automotive lead screws, humanoid robot lead screws and joint modules, new energy power systems, bearing units, and intelligent corner modules. The company also provides precision parts, such as precision molds and automotive interior and exterior parts; new energy power systems comprising electric drive; and wheel bearings. In addition, it offers high-precision gears and worm gears, flat wire three-in-one motors, ball screw bearing units for automotive brakes, and planetary roller screws for humanoid robots. The company was formerly known as Ningbo Shuanglin Auto Parts Co.,Ltd. and changed its name to Shuanglin Co., Ltd. in August 2025. Shuanglin Co., Ltd. was founded in 2000 and is based in Ningbo, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shuanglin Co reported revenue of ¥5.5B in FY2025 versus ¥3.7B in FY2021, a compound +10.4%/yr. Reported net income was ¥503M in FY2025, compounding +40.6%/yr from FY2021.

Growth Quality 78/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.5B CNY
Latest YoY
+11.3%
Avg. 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.
+9.3%
Avg. 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.
+8.8%
Avg. growth/yr (18Y) 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.
+16.8%
Revenue +10.4%/yr
FY21 ¥3.7B
FY22 ¥4.2B
FY23 ¥4.1B
FY24 ¥4.9B
FY25 ¥5.5B
Net income +40.6%/yr
FY21 ¥129M
FY22 ¥75.2M
FY23 ¥80.9M
FY24 ¥497M
FY25 ¥503M
Character of growth · EPS growth decomposed (2014-2025) +2.1 % p.a.
Revenue per share +5.1 pp

of which total revenue +8.0 pp · buybacks/dilution −2.9 pp

EBIT margin −3.7 pp
Tax rate +0.9 pp
Residual (interest, one-offs) −0.2 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300100 screens 45% overvalued. Compare with Hyundai Mobis Co →

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). "Shuanglin Co Fair Value". https://www.fairvalue-calculator.com/stock/300100

Peer Group

Auto Parts · 642 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 −45% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth -10% · Bottom 25%
Dividend yield (TTM) 0.3% · Bottom 25%
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 39.6× · Pricier than median
P/B 5.20× · Pricier than 75% of peers
P/S (TTM) 3.14× · Pricier than 75% of peers
P/FCF 6.7× · Pricier than median
EV/EBITDA 20.8× · Pricier than 75% of peers
PEG 5.00× · Pricier than 75% of peers

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 16
FUTURE 0 · sector 23
PAST 56 · sector 26
HEALTH 98 · sector 95
DIVIDEND 7 · sector 30

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Shuanglin Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Shuanglin Co (300100) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥12.72 versus a price of ¥23.03, about −45% (overvalued).
What is the fair value of 300100?
Our model-based fair value for Shuanglin Co is ¥12.72 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥23.03.
What is the quality score of 300100?
Shuanglin Co 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 Shuanglin Co (300100)?
Shuanglin Co reported trailing-twelve-month revenue of about 5.3B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300100?
The net profit margin of Shuanglin Co is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does Shuanglin Co pay a dividend?
Shuanglin Co currently shows a dividend yield of about 0.34% 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 Shuanglin 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.