Jsti Group (300284) fair value: what the stock is really worth
As of Sep 22, 2026: fair value of Jsti Group ¥3.24, price ¥5.16, upside -37.2%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Jsti Group for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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 Sep 24, 2026.
How to read this chart
60‑month range ¥4.03 – ¥15.16 · fair‑value band ¥2.14 – ¥3.24 · the ¥5.16 price screens above the ¥3.24 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Jsti in your weekly email
Every Wednesday you see whether Jsti 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.
JSTI Group provides infrastructure solutions in China and internationally.
Show more
JSTI Group provides infrastructure solutions in China and internationally. The company offers industry chain services, including investment and financing, project investment analysis, planning consulting, survey and design, construction supervision, engineering testing, safety consulting, digital intelligence, project management, operation and maintenance, asset management, and new material research and development services. It serves highways, municipal affairs, railways, urban rail transit, water transportation and conservancy, environment, architecture, aviation, and electric power industries. The company was formerly known as Jiangsu Transportation Research Institute Co., Ltd. and changed its name to JSTI Group in March 2015. JSTI Group was founded in 1978 and is headquartered in Nanjing, China.
Stock analysis
Jsti Group (300284) currently trades at ¥5.16, while our model-based Fair Value estimate is ¥3.24, implying the stock looks roughly 59.3% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ¥6.34 per share, and 12 of the 25 models we run sit above the ¥5.16 price.
Bear case: the Multiples group reads lowest at ¥0.3900, and 13 of the 25 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥2.14 (bear) to ¥3.24 (bull), the price of ¥5.16 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 57/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Jsti Group reported revenue of 4.2B CNY in FY2025 versus 5.1B CNY in FY2021, a compound −5.0%/yr. Reported net income was 23.5M CNY in FY2025, compounding −52.8%/yr from FY2021.
Key figures
Market cap 7.2B CNY (≈ $1.1B) · P/E ratio 258.0 · P/S ratio 1.46 · EPS (TTM) ¥0.0200 · Dividend yield 1.8% · Net margin 0.6% · Return on equity 0.5% · Return on assets (EBIT) 5.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at −37%, 300284 screens richer than that median.
Fair Value models
Bear ¥2.14Fair Value ¥3.24Bull ¥3.24
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.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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−11.9%
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.
−7.3%
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.
−5.4%
Start year 2020 (pandemic). Over 10 years: +5.0% a year
Revenue growth 17 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.
+13.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−44.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−45.8%
Dividend (yield on the price)1.8%
Profit margin 2018 to 2025 ⓘ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.15% → 13%
⚠ Revenue per share shrinking 9.3%/yr over ~6Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+7.8%
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 +6.1% a year for the price.
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.Engineering & Construction · 836 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−37% · Below median
Profitability
Return on equity (TTM)0% · Below median
Return on assets0% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)12% · Top 25%
Growth and dividend
Revenue growth8% · Above median
Dividend yield (TTM)1.8% · Below median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
P/E (TTM)258.0× · Priciest 25%
P/B0.86× · Cheaper than median
P/S (TTM)1.70× · Priciest 25%
P/FCF3.0× · Pricier than median
EV/EBITDA30.0× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 28
FUTURE (revenue growth)38· sector 11
PAST (return on equity)2· sector 28
HEALTH (low debt)100· sector 94
DIVIDEND (yield)37· sector 41
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.
Cite: Fair Value Calculator (2026). "Jsti Group Fair Value". https://www.fairvalue-calculator.com/stock/300284
Frequently asked questions
Is Jsti Group (300284) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥3.24 versus a price of ¥5.16, about −37% upside (overvalued).
What is the fair value of 300284?
Our model-based fair value for Jsti Group is ¥3.24 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥5.16.
What is the quality score of 300284?
Jsti Group has a Quality Score of 57/100. 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 Jsti Group (300284)?
Our model-based price target is the fair value of ¥3.24 (as of Sep 24, 2026) from 25 valuation models. Cautious scenario ¥2.14, optimistic scenario ¥3.24. It is a calculation from audited fundamentals, not an analyst target.
What is the Jsti Group stock forecast for 2026?
Our models put fair value at ¥3.24, about −37% upside versus a price of ¥5.16 (overvalued). Cautious scenario ¥2.14, optimistic scenario ¥3.24. The calculation is refreshed regularly with new filings.
What is the revenue of Jsti Group (300284)?
Jsti Group reported trailing-twelve-month revenue of about 4.2B CNY (latest available figure, as of Sep 24, 2026).
Does Jsti Group pay a dividend?
Jsti Group currently shows a dividend yield of about 1.84% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Jsti Group (300284)?
For today's price to be fair in a discounted-cash-flow model, Jsti Group would have to grow free cash flow by +7.8 % per year for five years (discount rate 10.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -5.4 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 300284 use?
Our models discount Jsti Group at 10.4 %: a base by market capitalisation (small), damped by beta 0.18, 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 Jsti Group that is +7.8 % per year a year over ten years, using the same discount rate (10.4 %) and the same formula as our fair value.
How much growth has Jsti Group (300284) delivered so far?
Over the past 5 years revenue at Jsti Group grew -5.4 % a year. The price currently implies +7.8 % 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 Jsti Group (300284) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Jsti Group (+7.8 % 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 Jsti Group (300284)?
The free-cash-flow yield on the price is 5.44 %: that much free cash flow Jsti Group produces per unit of market value. When it exceeds the discount rate of our models (10.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jsti Group (300284)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jsti Group it is ¥3.24 per share (as of Sep 24, 2026), against a price of ¥5.16. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Jsti Group stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 300284 trades above its calculated fair value: price ¥5.16, fair value ¥3.24, a gap of about −37% (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 300284?
No. The price is what the market pays today (¥5.16); the fair value is what the company's own numbers justify (¥3.24). For Jsti Group the two are ¥1.92 per share apart. That gap is exactly why we show both numbers side by side.
How much is Jsti Group worth?
The market values Jsti Group at about 7.2B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥5.16; our models calculate a fair value of ¥3.24 per share.
What do the bullish and bearish scenarios say about 300284?
Our models span a range for Jsti Group: cautious scenario ¥2.14, base ¥3.24, optimistic ¥3.24 per share (as of Sep 24, 2026, price ¥5.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 300284?
Jsti Group trades at a price-to-earnings ratio of 258.0 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ¥3.24 is built from several models across several years. Other multiples: P/B 0.9, P/S 1.7, EV/EBITDA 30.0.
How solid is the balance sheet of Jsti Group (300284)?
Balance-sheet figures for Jsti Group (as of Sep 24, 2026): return on equity 0.5%. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 300284 from its 52-week high?
Jsti Group trades at ¥5.16, about 42% below its 52-week high of ¥8.84 and 3% above the low of ¥5.00 (as of Sep 22, 2026). Distance from the high says nothing about value: that is what the fair value of ¥3.24 is for.
Which stocks are comparable to Jsti Group?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 Jsti Group stock attractive at the current price?
The data as of Sep 24, 2026: price ¥5.16, calculated fair value ¥3.24 (−37%), Quality Score 57/100, from 25 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 300284 calculated?
We run Jsti Group through 25 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 ¥3.24, 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 14.1 % above its aggregate fair value. Jsti Group 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 Jsti Group (300284)?
The closing price on Sep 22, 2026 was ¥5.16. Our model-based fair value is ¥3.24, about −37% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jsti Group right now?
The price sits above even our optimistic bull case (¥3.24). 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 (57/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Jsti Group
How large is the market capitalisation of Jsti Group (300284)?
The market capitalisation of Jsti Group is 7.2B CNY (≈ $1.1B). 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 Jsti Group (300284)?
The price-to-sales ratio of Jsti Group is 1.46 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Jsti Group (300284)?
Earnings per share at Jsti Group are ¥0.0200 (price ÷ EPS = P/E 258.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jsti Group (300284)?
The dividend yield of Jsti Group is 1.8%. 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 Jsti Group (300284)?
The net margin of Jsti Group is 0.6% (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 Jsti Group (300284)?
The return on equity (ROE) of Jsti Group is 0.5% (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 Jsti Group (300284)?
On an EBIT basis the return on assets of Jsti Group is 5.7% (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 Jsti Group (300284)?
The operating margin of Jsti Group is 11.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jsti Group (300284)?
Revenue at Jsti Group is growing +7.6% versus a year earlier (3y avg −7.3%). 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 Jsti Group (300284)?
Earnings per share at Jsti Group are growing −4.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jsti Group (300284) carry?
The net debt of Jsti Group is 267M CNY (fiscal year 2020, ≈ 0.8 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 Jsti Group in the live analysis
One click puts Jsti Group 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.
