EN DE

Jiangsu Yunyi Electric Co (300304) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 14.6B CNY

JY Jiangsu Yunyi Electric Co 300304 · SHE
Price¥11.50
Fair Value¥9.03
Upside-21.5%
Quality62/100
Watch Jiangsu Yunyi Electric Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 18.6% net margin
generates free cash flow
0.48% dividend yield
Trails peers (5/13)
Moderate moat 64/100
Evidence: Medium Range ¥6.44 – ¥17.57 Share as image

Fair value as of: Jul 9, 2026

From 26 valuation models · updated 32 days ago

Fair value updated Jul 9, 2026, revised from ¥10.72 to ¥9.03 (−15.8%) since Jun 24, 2026. Share price −24.2% over the past month.

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

What matters now

  • The model range is unusually wide (¥6.44 to ¥17.57). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥19.69 ¥3.90 Fair Value ¥9.03 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 ¥3.90 – ¥19.69 · fair‑value band ¥6.44 – ¥17.57 · the ¥11.50 price screens above the ¥9.03 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

Jiangsu Yunyi Electric Co (300304) currently trades at ¥11.50, while our model-based Fair Value estimate is ¥9.03, implying the stock looks roughly 21.5% overvalued today. The Quality Score stands at 62/100 (solid 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: medium).

Over the trailing twelve months, Jiangsu Yunyi Electric Co generated revenue of 2.4B CNY at a net margin of 18.6%. Revenue declined 6.6% year over year. It earns a return on equity of 14.9%. The balance sheet holds a net cash position of 547M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥6.44 (bear case) to ¥17.57 (bull case); at ¥11.50, the current price sits within 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 33% below its 52-week high and 68% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -21%, 300304 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
Residual Income ¥3.77 ¥4.83 ¥13.25 76
Growth DCF ¥4.24 ¥7.37 ¥13.15 72
Gordon GGM ¥0.8000 ¥1.67 ¥2.65 70
All 26 models by family
DCF Models
FCF DCF ¥4.36 ¥6.74 ¥13.20 38
Owner Earnings ¥7.44 ¥14.86 ¥29.93 31
5Y Revenue Exit ¥3.78 ¥6.06 ¥9.86 39
5Y EBITDA Exit ¥6.22 ¥11.46 ¥19.74 41
5Y P/E Exit ¥8.14 ¥16.34 ¥26.79 38
10Y Revenue Exit ¥3.86 ¥6.41 ¥9.98 36
10Y EBITDA Exit ¥5.65 ¥10.83 ¥20.18 37
10Y P/E Exit ¥6.98 ¥14.32 ¥26.81 35
Earnings-Based
Graham-Dodd ¥3.61 ¥23.69 ¥33.15 54
Lynch FV ¥6.90 ¥9.85 ¥12.81 50
PEG = 1.0 ¥6.90 ¥9.85 ¥12.81 46
EPV ¥5.89 ¥6.68 ¥7.36 59
Dividend Discount
Gordon GGM ¥0.8000 ¥1.67 ¥2.65 70
DDM Multi-Stage ¥0.8000 ¥1.41 ¥1.76 61
Multiples
P/E Multiple ¥8.77 ¥11.69 ¥14.62 63
P/S Multiple ¥2.45 ¥3.26 ¥4.08 58
P/B Multiple ¥6.78 ¥9.03 ¥11.29 55
EV/EBIT ¥8.75 ¥11.27 ¥13.80 53
EV/EBITDA ¥7.16 ¥9.16 ¥11.15 54
EV/Revenue ¥3.46 ¥4.44 ¥5.42 43
Asset-Based
NCAV (Graham) ¥1.95 ¥2.62 ¥3.90 50
Growth DCF
Growth DCF ¥4.24 ¥7.37 ¥13.15 72
Rev-Margin DCF ¥3.78 ¥6.14 ¥9.56 67
Economic Profit
Residual Income ¥3.77 ¥4.83 ¥13.25 76
ROIC Compounder ¥6.96 ¥9.69 ¥12.90 67
Growth Earnings
Growth-Adj P/E ¥9.87 ¥14.10 ¥18.33 68

Widest divergence: Growth Earnings (¥14.10) versus Dividend Discount (¥1.41). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.4B CNY
Revenue growth (YoY) -6.6%
Net margin 18.6%
Return on equity 14.9%
Free cash flow 185M CNY FY2025
P/E ratio 32.6
More key figures
Operating margin 18.2%
EPS (TTM) ¥0.5100
Dividend yield 0.5%
EPS growth (YoY) -27.3%
Net cash 547M CNY FY2025

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

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 58

Profitability 52
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 48
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 78
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

Jiangsu Yunyi Electric Co.,Ltd. researches, develops, manufactures, markets, and sells automotive electronic parts in China and internationally.

Full company description

Jiangsu Yunyi Electric Co.,Ltd. researches, develops, manufactures, markets, and sells automotive electronic parts in China and internationally. The company offers lambda and NOx sensors; semiconductors, including TVS, SiC, ESD, Zener, power supply module, rectifier bridge and diode, signal switch module diode, and fast recovery diode; generator components, such as regulator, rectifier, diode, carbon brush holder, terminal block, protective cover, and slip ring; and driving motor. It also provides motor controller products comprising cooling fan, water pump, blower, and oil pump; precision plastic injection parts, charging socket for vehicles, energy storage connector, EV charger, and high voltage connectors; and wiper systems. The company was founded in 2000 and is based in Xuzhou, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangsu Yunyi Electric Co reported revenue of ¥2.4B in FY2025 versus ¥1.1B in FY2021, a compound +21.4%/yr. Reported net income was ¥467M in FY2025, compounding +18.9%/yr from FY2021.

Growth Quality 86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.4B CNY
Latest YoY
+11.3%
Avg. growth/yr (3Y)
+26.7%
Avg. growth/yr (5Y)
+23.2%
Avg. growth/yr (17Y)
+25.7%
Revenue +21.4%/yr
FY21 ¥1.1B
FY22 ¥1.2B
FY23 ¥1.7B
FY24 ¥2.1B
FY25 ¥2.4B
Net income +18.9%/yr
FY21 ¥233M
FY22 ¥136M
FY23 ¥305M
FY24 ¥401M
FY25 ¥467M

300304 screens 21% 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). "Jiangsu Yunyi Electric Co Fair Value". https://www.fairvalue-calculator.com/stock/300304

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 62 · Top 25%
Fair Value upside −22% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth -7% · Bottom 25%
Dividend yield (TTM) 0.5% · Below median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 32.6× · Pricier than median
P/B 4.25× · Pricier than 75% of peers
P/S (TTM) 6.17× · Pricier than 75% of peers
P/FCF 11.7× · Pricier than 75% of peers
EV/EBITDA 23.1× · 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 17
FUTURE 0 · sector 23
PAST 59 · sector 26
HEALTH 0 · sector 95
DIVIDEND 10 · sector 30

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 9, 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 Jiangsu Yunyi Electric 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 Jiangsu Yunyi Electric Co (300304) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥9.03 versus a price of ¥11.50, about −21% (overvalued).
What is the fair value of 300304?
Our model-based fair value for Jiangsu Yunyi Electric Co is ¥9.03 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥11.50.
What is the quality score of 300304?
Jiangsu Yunyi Electric Co has a Quality Score of 62/100. 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 Jiangsu Yunyi Electric Co (300304)?
Jiangsu Yunyi Electric Co reported trailing-twelve-month revenue of about 2.4B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300304?
The net profit margin of Jiangsu Yunyi Electric Co is about 18.6%, meaning it keeps roughly 18.6% of revenue as net income. Based on the latest reported figures.
Does Jiangsu Yunyi Electric Co pay a dividend?
Jiangsu Yunyi Electric Co currently shows a dividend yield of about 0.48% relative to its recent price (as of Jul 9, 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 Jiangsu Yunyi Electric 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.