EN DE

Risen Energy Co (300118) Fair Value & Analysis

Technology · CN · Market cap 15.9B CNY

RE Risen Energy Co 300118 · SHE
Price¥10.29
Fair Value¥5.07
Upside-50.7%
Quality31/100
Watch Risen Energy Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -23.8% net margin
Low debt · generates free cash flow
Trails peers (4/12)
Narrow moat 17/100
Evidence: Medium Range ¥3.66 – ¥7.57 Share as image

Fair value as of: Jul 7, 2026

From 12 valuation models · updated 34 days ago

Share price −5.1% over the past month.

Below-average quality, and screening another 51% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥7.57). The favourable scenario is already priced in.
  • Weak quality (31/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (¥3.66 to ¥7.57) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥36.68 ¥8.42 Fair Value ¥5.07 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 ¥8.42 – ¥36.68 · fair‑value band ¥3.66 – ¥7.57 · the ¥10.29 price screens above the ¥5.07 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

Risen Energy Co (300118) currently trades at ¥10.29, while our model-based Fair Value estimate is ¥5.07, implying the stock looks roughly 50.7% overvalued today. The Quality Score stands at 31/100 (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, Risen Energy Co generated revenue of 12.3B CNY at a net margin of -23.8%. Revenue declined 9.6% year over year. It earns a return on equity of -29.9%. Net debt stands at 5.3B CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥3.66 (bear case) to ¥7.57 (bull case); at ¥10.29, 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 60% below its 52-week high and 20% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at -7% fair-value upside, at -51%, 300118 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
Growth DCF ¥7.74 ¥14.90 ¥26.47 80
Rev-Margin DCF ¥6.20 ¥10.45 ¥16.49 74
Gordon GGM ¥3.54 ¥7.36 ¥11.68 70
All 12 models by family
DCF Models
FCF DCF ¥7.95 ¥13.55 ¥28.05 38
5Y Revenue Exit ¥6.20 ¥10.62 ¥16.93 39
5Y EBITDA Exit ¥6.82 ¥12.03 ¥18.95 41
10Y Revenue Exit ¥6.55 ¥11.15 ¥18.59 36
10Y EBITDA Exit ¥7.14 ¥12.24 ¥20.81 37
Dividend Discount
Gordon GGM ¥3.54 ¥7.36 ¥11.68 70
DDM Multi-Stage ¥3.54 ¥6.21 ¥7.72 61
Multiples
EV/EBITDA ¥6.58 ¥8.42 ¥10.26 54
EV/Revenue ¥5.35 ¥7.19 ¥9.03 43
Asset-Based
NCAV (Graham) ¥3.79 ¥5.07 ¥7.57 50
Growth DCF
Growth DCF ¥7.74 ¥14.90 ¥26.47 80
Rev-Margin DCF ¥6.20 ¥10.45 ¥16.49 74

Widest divergence: DCF Models (¥12.03) versus Asset-Based (¥5.07). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 12.3B CNY
Revenue growth (YoY) -9.6%
Net margin -23.8%
Return on equity -29.9%
Free cash flow 538M CNY FY2025
Operating margin -8.5%
More key figures
EPS (TTM) ¥-2.56
EPS growth (YoY) -66.3%
Net debt 5.3B CNY FY2025

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

Quality Score breakdown

Overall quality 31/100

Of which business quality 30 · Market factors (momentum, volatility) 27

Profitability 4
Margins and returns on capital today
Quality Growth 19
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 37
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 36
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

Risen Energy Co.,Ltd. designs, develops, manufactures, and sells solar modules in China. It offers titan and hyper-ion modules; BIPV series; quality control; inverter; and energy storage products, including grid and mass industrial products.

Full company description

Risen Energy Co.,Ltd. designs, develops, manufactures, and sells solar modules in China. It offers titan and hyper-ion modules; BIPV series; quality control; inverter; and energy storage products, including grid and mass industrial products. The company is also involved in the construction, operation, and maintenance of photovoltaic power plants; design, engineering, operation, and maintenance of photovoltaic products; providing photovoltaic system solutions, such as project establishment consultation, design, installation, grid connection support, testing and maintenance, system upgrades, etc.; support services; and provision of project financing solutions. In addition, it exports its products to various countries and regions, including Europe, the United States, South Africa, and Asia. The company was formerly known as Ninghai Risen Electric Co., Ltd. and changed its name to Risen Energy Co.,Ltd. in 2009. Risen Energy Co.,Ltd. was founded in 1986 and is headquartered in Ningbo, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Risen Energy Co reported revenue of ¥12.6B in FY2025 versus ¥18.8B in FY2021, a compound −9.6%/yr. Reported net income was −¥2.8B in FY2025.

Growth Quality 18/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
12.6B CNY
Latest YoY
−37.8%
Avg. growth/yr (3Y)
−24.6%
Avg. growth/yr (5Y)
−4.8%
Avg. growth/yr (18Y)
+23.6%
Revenue −9.6%/yr
FY21 ¥18.8B
FY22 ¥29.4B
FY23 ¥35.3B
FY24 ¥20.2B
FY25 ¥12.6B
Net income
FY21 −¥42.3M
FY22 ¥935M
FY23 ¥1.4B
FY24 −¥3.4B
FY25 −¥2.8B

300118 screens 51% overvalued. Compare with First Solar, Inc →

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). "Risen Energy Co Fair Value". https://www.fairvalue-calculator.com/stock/300118

Peer Group

Solar · 119 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 31 · Bottom 25%
Fair Value upside −51% · Below median
Return on assets -4% · Below median
Net margin (TTM) -24% · Bottom 25%
Operating margin (TTM) -9% · Below median
Revenue growth -10% · Below median
Debt / equity 0.23× · Lower than median

Valuation Multiples vs Solar median · lower = cheaper

P/B 0.27× · Cheaper than median
P/S (TTM) 0.19× · Cheaper than median
P/FCF 4.4× · Cheaper than median
PEG 33.30× · 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 22
FUTURE 0 · sector 0
PAST 0 · sector 0
HEALTH 89 · sector 85
DIVIDEND 0 · sector 14

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

Stock Price Fair Value vs Fair Value
First Solar, Inc FSLR $221.03 $284.45 +29%
Nextpower Inc NXT $111.50 $69.61 -38%
Waaree Energies Limited WAAREEENER ₹2,923 ₹3,613 +24%
Tongwei Co 600438 ¥13.08 ¥12.13 -7%
Jinko Solar Co 688223 ¥4.39 ¥4.75 +8%
Hengdian Group 002056 ¥21.64 ¥22.76 +5%
CSI Solar Co 688472 ¥10.11 ¥7.01 -31%
Enphase Energy, Inc ENPH $44.83 $22.20 -50%
Premier Energies Limited PREMIERENE ₹1,086 ₹912.32 -16%
Trina Solar Co 688599 ¥12.98 ¥7.97 -39%

Compare Risen Energy Co 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 Risen Energy Co (300118) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥5.07 versus a price of ¥10.29, about −51% (overvalued).
What is the fair value of 300118?
Our model-based fair value for Risen Energy Co is ¥5.07 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥10.29.
What is the quality score of 300118?
Risen Energy Co has a Quality Score of 31/100. 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 Risen Energy Co (300118)?
Risen Energy Co reported trailing-twelve-month revenue of about 12.3B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300118?
The net profit margin of Risen Energy Co is about -23.8%, meaning it is currently running at a net loss. 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 Risen Energy 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.