EN DE

Jiangyin Haida Rubber And Plastic Co (300320) Fair Value & Analysis

Consumer Cyclical · CN · Market cap 5.3B CNY

JH Jiangyin Haida Rubber And Plastic Co 300320 · SHE
Price¥8.29
Fair Value¥6.57
Upside-20.8%
Quality69/100
Watch Jiangyin Haida Rubber And Plastic Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
0.60% dividend yield
Mixed vs. peers (7/14)
Moderate moat 47/100
Evidence: High Range ¥4.93 – ¥8.21 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 ¥7.66 to ¥6.57 (−14.2%) 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

  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from ¥4.93 (bear) to ¥8.21 (bull), base ¥6.57. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 69/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥16.46 ¥4.60 Fair Value ¥6.57 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 ¥4.60 – ¥16.46 · fair‑value band ¥4.93 – ¥8.21 · the ¥8.29 price screens above the ¥6.57 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

Jiangyin Haida Rubber And Plastic Co (300320) currently trades at ¥8.29, while our model-based Fair Value estimate is ¥6.57, implying the stock looks roughly 20.8% overvalued today. The Quality Score stands at 69/100 (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: high).

Over the trailing twelve months, Jiangyin Haida Rubber And Plastic Co generated revenue of 3.6B CNY at a net margin of 6.7%. Revenue grew 0.5% year over year. It earns a return on equity of 9.8%. Net debt stands at 32.1M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.93 (bear case) to ¥8.21 (bull case); at ¥8.29, 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 30% below its 52-week high and 4% 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%, 300320 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 ¥6.09 ¥10.38 ¥17.38 80
Residual Income ¥3.55 ¥3.87 ¥5.17 76
Rev-Margin DCF ¥5.81 ¥10.03 ¥15.57 74
All 26 models by family
DCF Models
FCF DCF ¥6.17 ¥10.97 ¥19.16 38
Owner Earnings ¥5.69 ¥10.10 ¥17.63 31
5Y Revenue Exit ¥5.81 ¥10.15 ¥16.10 39
5Y EBITDA Exit ¥5.77 ¥10.06 ¥15.47 41
5Y P/E Exit ¥5.24 ¥8.95 ¥13.21 38
10Y Revenue Exit ¥5.70 ¥9.83 ¥16.27 36
10Y EBITDA Exit ¥5.85 ¥9.76 ¥15.75 37
10Y P/E Exit ¥5.50 ¥8.96 ¥13.88 35
Earnings-Based
Graham-Dodd ¥2.63 ¥12.79 ¥17.62 54
Lynch FV ¥3.43 ¥4.90 ¥6.37 50
PEG = 1.0 ¥3.43 ¥4.90 ¥6.37 46
EPV ¥5.14 ¥5.91 ¥6.58 59
Dividend Discount
Gordon GGM ¥0.5000 ¥0.9900 ¥1.50 70
DDM Multi-Stage ¥0.5000 ¥0.8500 ¥1.04 61
Multiples
P/E Multiple ¥4.93 ¥6.57 ¥8.21 63
P/S Multiple ¥4.93 ¥6.57 ¥8.21 58
P/B Multiple ¥4.93 ¥6.57 ¥8.21 55
EV/EBIT ¥6.53 ¥8.63 ¥10.73 53
EV/EBITDA ¥6.01 ¥7.93 ¥9.86 54
EV/Revenue ¥5.69 ¥8.03 ¥10.37 43
Asset-Based
NCAV (Graham) ¥2.11 ¥2.82 ¥4.21 50
Growth DCF
Growth DCF ¥6.09 ¥10.38 ¥17.38 80
Rev-Margin DCF ¥5.81 ¥10.03 ¥15.57 74
Economic Profit
Residual Income ¥3.55 ¥3.87 ¥5.17 76
ROIC Compounder ¥5.55 ¥7.42 ¥9.88 72
Growth Earnings
Growth-Adj P/E ¥4.77 ¥6.82 ¥8.87 68

Widest divergence: Growth DCF (¥10.03) versus Dividend Discount (¥0.8500). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.6B CNY
Revenue growth (YoY) +0.5%
Net margin 6.7%
Return on equity 9.8%
Free cash flow 287M CNY FY2025
P/E ratio 22.0
More key figures
Operating margin 12.3%
EPS (TTM) ¥0.4000
Dividend yield 0.6%
EPS growth (YoY) +18.6%
Net debt 32.1M CNY FY2025

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

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 37

Profitability 45
Margins and returns on capital today
Quality Growth 64
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 83
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

Jiangyin Haida Rubber And Plastic Co., Ltd. engages in the manufacturing and processing of rubber products, plastic products, metal products, general equipment, and special equipment in China and internationally.

Full company description

Jiangyin Haida Rubber And Plastic Co., Ltd. engages in the manufacturing and processing of rubber products, plastic products, metal products, general equipment, and special equipment in China and internationally. It offers shield tunnel water-stop rubber seals for use in urban subways, river crossings, railways, water diversion, electricity, gas transmission, and thermal tunnels; rail vehicle rubber seals used in the body seals of high-speed railways, EMUs, and other rail vehicles; and rail vibration-damping rubber components used in urban rail transit, high-speed railways, heavy-load railways, trams, and other rail projects. The company was founded in 1998 and is headquartered in Jiangyin, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangyin Haida Rubber And Plastic Co reported revenue of ¥3.6B in FY2025 versus ¥2.5B in FY2021, a compound +9.3%/yr. Reported net income was ¥232M in FY2025, compounding +11.9%/yr from FY2021.

Growth Quality 75/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.6B CNY
Latest YoY
+8.8%
Avg. growth/yr (3Y)
+11.0%
Avg. growth/yr (5Y)
+9.7%
Avg. growth/yr (17Y)
+14.3%
Revenue +9.3%/yr
FY21 ¥2.5B
FY22 ¥2.6B
FY23 ¥2.7B
FY24 ¥3.3B
FY25 ¥3.6B
Net income +11.9%/yr
FY21 ¥148M
FY22 ¥103M
FY23 ¥135M
FY24 ¥162M
FY25 ¥232M

300320 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). "Jiangyin Haida Rubber And Plastic Co Fair Value". https://www.fairvalue-calculator.com/stock/300320

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 69 · Top 25%
Fair Value upside −21% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 12% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 0.6% · Below median
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 22.0× · Cheaper than median
P/B 2.09× · Pricier than median
P/S (TTM) 1.47× · Pricier than median
P/FCF 2.7× · Pricier than median
EV/EBITDA 11.5× · Pricier than median

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 6 · sector 17
FUTURE 3 · sector 23
PAST 39 · sector 26
HEALTH 100 · sector 95
DIVIDEND 12 · 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 Jiangyin Haida Rubber And Plastic 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 Jiangyin Haida Rubber And Plastic Co (300320) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥6.57 versus a price of ¥8.29, about −21% (overvalued).
What is the fair value of 300320?
Our model-based fair value for Jiangyin Haida Rubber And Plastic Co is ¥6.57 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥8.29.
What is the quality score of 300320?
Jiangyin Haida Rubber And Plastic Co has a Quality Score of 69/100. 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 Jiangyin Haida Rubber And Plastic Co (300320)?
Jiangyin Haida Rubber And Plastic Co reported trailing-twelve-month revenue of about 3.6B CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300320?
The net profit margin of Jiangyin Haida Rubber And Plastic Co is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.
Does Jiangyin Haida Rubber And Plastic Co pay a dividend?
Jiangyin Haida Rubber And Plastic Co currently shows a dividend yield of about 0.60% 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 Jiangyin Haida Rubber And Plastic 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.