EN DE

Suzhou Kingswood Education Technology Co (300192) Fair Value & Analysis

Basic Materials · CN · Market cap 5.7B CNY

SK Suzhou Kingswood Education Technology Co 300192 · SHE
Price¥13.08
Fair Value¥6.09
Upside-53.4%
Quality72/100
Watch Suzhou Kingswood Education Technology Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 16.4% net margin
Low debt · generates free cash flow
Trails peers (5/14)
Moderate moat 62/100
Evidence: High Range ¥4.47 – ¥7.71 Share as image

Fair value as of: Jul 9, 2026

From 25 valuation models · updated 32 days ago

Share price +9.5% over the past month.

A solid business, but screening 53% overvalued on our models.

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥7.71). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥26.18 ¥4.48 Fair Value ¥6.09 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 9, 2026.

How to read this chart

60‑month range ¥4.48 – ¥26.18 · fair‑value band ¥4.47 – ¥7.71 · the ¥13.08 price screens above the ¥6.09 fair value. Dashed = 300-day average. As of Jul 9, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Suzhou Kingswood Education Technology Co (300192) currently trades at ¥13.08, while our model-based Fair Value estimate is ¥6.09, implying the stock looks roughly 53.4% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Basic Materials 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, Suzhou Kingswood Education Technology Co generated revenue of 755M CNY at a net margin of 16.4%. Revenue declined 3.4% year over year. It earns a return on equity of 12.9%. Net debt stands at 127M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.47 (bear case) to ¥7.71 (bull case); at ¥13.08, 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 53% below its 52-week high, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -58% fair-value upside, at -53%, 300192 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 ¥5.54 ¥7.48 ¥10.00 80
Residual Income ¥2.76 ¥3.20 ¥5.11 76
Rev-Margin DCF ¥3.60 ¥4.93 ¥6.38 74
All 25 models by family
DCF Models
FCF DCF ¥5.40 ¥7.49 ¥10.33 38
Owner Earnings ¥4.77 ¥6.61 ¥9.09 31
5Y Revenue Exit ¥3.60 ¥4.85 ¥6.33 39
5Y EBITDA Exit ¥4.66 ¥6.71 ¥8.96 41
5Y P/E Exit ¥4.80 ¥6.97 ¥9.10 38
10Y Revenue Exit ¥4.19 ¥5.41 ¥6.84 36
10Y EBITDA Exit ¥4.90 ¥6.64 ¥8.71 37
10Y P/E Exit ¥4.99 ¥6.81 ¥8.81 35
Earnings-Based
Graham-Dodd ¥2.56 ¥5.83 ¥7.47 54
PEG = 1.0 ¥0.9700 ¥1.38 ¥1.80 46
EPV ¥4.02 ¥4.62 ¥5.13 59
Dividend Discount
Gordon GGM ¥2.63 ¥4.25 ¥6.03 70
DDM Multi-Stage ¥2.63 ¥3.80 ¥5.05 61
Multiples
P/E Multiple ¥4.79 ¥6.39 ¥7.99 63
P/S Multiple ¥2.58 ¥3.44 ¥4.30 58
P/B Multiple ¥4.79 ¥6.39 ¥7.99 55
EV/EBIT ¥5.11 ¥6.73 ¥8.35 53
EV/EBITDA ¥4.77 ¥6.28 ¥7.78 54
EV/Revenue ¥2.67 ¥3.70 ¥4.73 43
Asset-Based
NCAV (Graham) ¥1.48 ¥1.98 ¥2.96 50
Growth DCF
Growth DCF ¥5.54 ¥7.48 ¥10.00 80
Rev-Margin DCF ¥3.60 ¥4.93 ¥6.38 74
Economic Profit
Residual Income ¥2.76 ¥3.20 ¥5.11 76
ROIC Compounder ¥4.14 ¥4.97 ¥5.87 72
Growth Earnings
Growth-Adj P/E ¥3.65 ¥5.22 ¥6.78 68

Widest divergence: DCF Models (¥6.64) versus Asset-Based (¥1.98). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 755M CNY
Revenue growth (YoY) -3.4%
Net margin 16.4%
Return on equity 12.9%
Free cash flow 168M CNY FY2025
P/E ratio 50.9
More key figures
Operating margin 21.8%
EPS (TTM) ¥0.3400
EPS growth (YoY) -35.5%
Net debt 127M CNY FY2018

Figures from reported company fundamentals · as of Jul 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 72 · Market factors (momentum, volatility) 22

Profitability 51
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 84
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 39
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 82
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

Suzhou Kingswood Education Technology Co., Ltd. engages in the ink chemical and teaching businesses in China and internationally. It operates through the Education and Training Division and the Ink Chemicals Division segments.

Full company description

Suzhou Kingswood Education Technology Co., Ltd. engages in the ink chemical and teaching businesses in China and internationally. It operates through the Education and Training Division and the Ink Chemicals Division segments. The company offers sheet-fed offset, coldset and heatset web offset, and UV curing inks products, as well as high concentrated flush and additives, and other printing materials. It also provides secondary vocational schools, full-time schools and vocational skills training services. In addition, the company exports its products to various countries. It serves the food, electronic, cosmetic, and chemical and merchandise packaging, and public and commercial printing industries. Suzhou Kingswood Education Technology Co., Ltd. was formerly known as Suzhou Kingswood Printing Ink Co., Ltd. The company was founded in 2003 and is based in Suzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Suzhou Kingswood Education Technology Co reported revenue of ¥755M in FY2025 versus ¥858M in FY2021, a compound −3.1%/yr. Reported net income was ¥124M in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
755M CNY
Latest YoY
−5.0%
Avg. growth/yr (3Y)
−1.7%
Avg. growth/yr (5Y)
−2.3%
Avg. growth/yr (17Y)
+10.5%
Revenue −3.1%/yr
FY21 ¥858M
FY22 ¥795M
FY23 ¥771M
FY24 ¥795M
FY25 ¥755M
Net income
FY21 −¥447M
FY22 ¥74.1M
FY23 ¥139M
FY24 ¥145M
FY25 ¥124M

300192 screens 53% overvalued. Compare with Linde plc →

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). "Suzhou Kingswood Education Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/300192

Peer Group

Specialty Chemicals · 676 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 72 · Top 25%
Fair Value upside −53% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 16% · Top 25%
Operating margin (TTM) 22% · Top 25%
Revenue growth -3% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.30× · Higher than median

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 50.9× · Pricier than 75% of peers
P/B 5.85× · Pricier than 75% of peers
P/S (TTM) 7.54× · Pricier than 75% of peers
P/FCF 5.0× · Pricier than median
EV/EBITDA 32.7× · 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 0
FUTURE 0 · sector 19
PAST 51 · sector 23
HEALTH 85 · sector 95
DIVIDEND 0 · sector 25

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

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 Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $489.98 $222.03 -55%
Nan Ya Plastics Corporation 1303 181.50 TWD 255.83 TWD +41%
Wanhua Chemical Group 600309 ¥70.04 ¥68.03 -3%
Novozymes A/S NSISB kr 428.20 kr 179.66 -58%
Asian Paints Limited ASIANPAINT ₹2,689 ₹668.81 -75%
Solar Industries India Limited SOLARINDS ₹18,236 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,560 ₹351.84 -77%
PT Chandra Asri Pacific Tbk TPIA 1,805 IDR 2,888 IDR +60%
Linde India Limited LINDEINDIA ₹7,115 ₹757.93 -89%
Berger Paints India Limited BERGEPAINT ₹493.70 ₹164.29 -67%

Compare Suzhou Kingswood Education Technology Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Suzhou Kingswood Education Technology Co (300192) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥6.09 versus a price of ¥13.08, about −53% (overvalued).
What is the fair value of 300192?
Our model-based fair value for Suzhou Kingswood Education Technology Co is ¥6.09 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥13.08.
What is the quality score of 300192?
Suzhou Kingswood Education Technology Co has a Quality Score of 72/100. 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 Suzhou Kingswood Education Technology Co (300192)?
Suzhou Kingswood Education Technology Co reported trailing-twelve-month revenue of about 755M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300192?
The net profit margin of Suzhou Kingswood Education Technology Co is about 16.4%, meaning it keeps roughly 16.4% 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 Suzhou Kingswood Education Technology 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.