EN DE

XGD Inc (300130) Fair Value & Analysis

Industrials · CN · Market cap 12.4B CNY

XI XGD Inc 300130 · SHE
Price¥19.82
Fair Value¥15.67
Upside-20.9%
Quality54/100
Watch XGD Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.5% net margin
Low debt · generates free cash flow
2.76% dividend yield
Mixed vs. peers (7/14)
Moderate moat 50/100
Evidence: High Range ¥12.40 – ¥18.28 Share as image

Fair value as of: Jul 7, 2026

From 26 valuation models · updated 34 days ago

Fair value updated Jul 7, 2026, revised from ¥16.53 to ¥15.67 (−5.2%) since Jun 24, 2026. Share price +8.7% over the past month.

A solid business, but screening 21% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥18.28). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥37.39 ¥7.82 Fair Value ¥15.67 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 ¥7.82 – ¥37.39 · fair‑value band ¥12.40 – ¥18.28 · the ¥19.82 price screens above the ¥15.67 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

XGD Inc (300130) currently trades at ¥19.82, while our model-based Fair Value estimate is ¥15.67, implying the stock looks roughly 20.9% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Industrials 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, XGD Inc generated revenue of 3.3B CNY at a net margin of 12.5%. Revenue grew 23.6% year over year. It earns a return on equity of 9.4%. The balance sheet holds a net cash position of 3.0B CNY. Fundamentals as of Jul 7, 2026

Our scenario range runs from ¥12.40 (bear case) to ¥18.28 (bull case); at ¥19.82, 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 49% below its 52-week high, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -57% fair-value upside, at -21%, 300130 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 ¥15.09 ¥24.91 ¥40.42 80
Residual Income ¥6.97 ¥7.83 ¥12.50 76
Rev-Margin DCF ¥13.17 ¥19.34 ¥27.95 74
All 26 models by family
DCF Models
FCF DCF ¥15.36 ¥23.76 ¥44.89 38
Owner Earnings ¥17.42 ¥29.73 ¥53.38 31
5Y Revenue Exit ¥13.17 ¥19.57 ¥28.62 39
5Y EBITDA Exit ¥13.71 ¥20.78 ¥30.06 41
5Y P/E Exit ¥16.75 ¥27.51 ¥40.63 38
10Y Revenue Exit ¥13.56 ¥20.13 ¥31.05 36
10Y EBITDA Exit ¥14.18 ¥21.05 ¥32.35 37
10Y P/E Exit ¥16.25 ¥26.20 ¥41.86 35
Earnings-Based
Graham-Dodd ¥5.62 ¥32.82 ¥45.68 54
Lynch FV ¥9.29 ¥13.27 ¥17.25 50
PEG = 1.0 ¥9.29 ¥13.27 ¥17.25 46
EPV ¥11.72 ¥12.75 ¥13.65 59
Dividend Discount
Gordon GGM ¥4.59 ¥9.55 ¥15.14 70
DDM Multi-Stage ¥4.59 ¥8.05 ¥10.02 61
Multiples
P/E Multiple ¥12.40 ¥16.53 ¥20.66 63
P/S Multiple ¥10.47 ¥13.95 ¥17.44 58
P/B Multiple ¥10.54 ¥14.05 ¥17.56 55
EV/EBIT ¥15.27 ¥18.51 ¥21.75 53
EV/EBITDA ¥13.39 ¥16.00 ¥18.62 54
EV/Revenue ¥12.10 ¥14.91 ¥17.72 43
Asset-Based
NCAV (Graham) ¥3.88 ¥5.20 ¥7.76 50
Growth DCF
Growth DCF ¥15.09 ¥24.91 ¥40.42 80
Rev-Margin DCF ¥13.17 ¥19.34 ¥27.95 74
Economic Profit
Residual Income ¥6.97 ¥7.83 ¥12.50 76
ROIC Compounder ¥12.86 ¥15.66 ¥19.38 72
Growth Earnings
Growth-Adj P/E ¥13.36 ¥19.09 ¥24.81 68

Widest divergence: DCF Models (¥21.05) versus Asset-Based (¥5.20). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.3B CNY
Revenue growth (YoY) +23.6%
Net margin 12.5%
Return on equity 9.4%
Free cash flow 390M CNY FY2025
P/E ratio 29.4
More key figures
Operating margin 13.6%
EPS (TTM) ¥0.7400
Dividend yield 2.8%
EPS growth (YoY) -32.1%
Net cash 3.0B CNY FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 58 · Market factors (momentum, volatility) 26

Profitability 45
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 69
Calm price path (market factor)
Momentum 12
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 49
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

XGD Inc., together with its subsidiaries designs, researches, develops, manufactures, sells, and services payment terminals in China and internationally.

Full company description

XGD Inc., together with its subsidiaries designs, researches, develops, manufactures, sells, and services payment terminals in China and internationally. The company offers payments services and electronic payment devices, such as Smart POS terminals, QR code scanning terminals, facial recognition payment terminals, smart cloud speakers, and new payment terminals. It also provides internet marketing, commercial debt management, software development, and technical consulting. XGD Inc. was founded in 2001 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

XGD Inc reported revenue of ¥3.2B in FY2025 versus ¥3.6B in FY2021, a compound −3.2%/yr. Reported net income was ¥469M in FY2025, compounding +23.6%/yr from FY2021.

Growth Quality 71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.2B CNY
Latest YoY
+0.6%
Avg. growth/yr (3Y)
−9.8%
Avg. growth/yr (5Y)
+3.8%
Avg. growth/yr (18Y)
+24.1%
Revenue −3.2%/yr
FY21 ¥3.6B
FY22 ¥4.3B
FY23 ¥3.8B
FY24 ¥3.1B
FY25 ¥3.2B
Net income +23.6%/yr
FY21 ¥201M
FY22 ¥44.7M
FY23 ¥755M
FY24 ¥234M
FY25 ¥469M

300130 screens 21% overvalued. Compare with Ricoh Company →

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). "XGD Inc Fair Value". https://www.fairvalue-calculator.com/stock/300130

Peer Group

Business Equipment & Supplies · 73 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 54 · Below median
Fair Value upside −21% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 24% · Top 25%
Dividend yield (TTM) 2.8% · Above median

Valuation Multiples vs Business Equipment & Supplies median · lower = cheaper

P/E (TTM) 29.4× · Pricier than median
P/B 2.80× · Pricier than 75% of peers
P/S (TTM) 3.69× · Pricier than 75% of peers
P/FCF 4.7× · Pricier than median
EV/EBITDA 22.9× · 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 5 · sector 33
FUTURE 100 · sector 18
PAST 38 · sector 20
HEALTH 100 · sector 98
DIVIDEND 55 · sector 52

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 Business Equipment & Supplies stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Ricoh Company RICO ¥15.33 ¥17.99 +17%
GRG Banking Equipment Co 002152 ¥10.08 ¥6.90 -32%
Shanghai M&G Stationery Inc 603899 ¥21.45 ¥30.05 +40%
DOMS Industries Limited DOMS ₹2,260 ₹782.96 -65%
Hengbao Co 002104 ¥9.20 ¥1.66 -82%
Shaanxi Fenghuo Electronics Co 000561 ¥6.99 ¥1.75 -75%
Shenzhen Comix Group 002301 ¥7.30 ¥3.11 -57%
Shandong New Beiyang Information Technology Co 002376 ¥6.00 ¥1.73 -71%
Qingdao Hiron Commercial Cold Chain Co 603187 ¥11.92 ¥21.12 +77%
Cashway Fintech Co 603106 ¥9.04 ¥1.20 -87%

Compare XGD Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 XGD Inc (300130) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of ¥15.67 versus a price of ¥19.82, about −21% (overvalued).
What is the fair value of 300130?
Our model-based fair value for XGD Inc is ¥15.67 (as of Jul 7, 2026), built from audited fundamentals. The current price is ¥19.82.
What is the quality score of 300130?
XGD Inc has a Quality Score of 54/100. 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 XGD Inc (300130)?
XGD Inc reported trailing-twelve-month revenue of about 3.3B CNY (latest available figure, as of Jul 7, 2026).
What is the net profit margin of 300130?
The net profit margin of XGD Inc is about 12.5%, meaning it keeps roughly 12.5% of revenue as net income. Based on the latest reported figures.
Does XGD Inc pay a dividend?
XGD Inc currently shows a dividend yield of about 2.76% 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 XGD 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.