EN DE

Wuxi Lead Intelligent Equipment CO.,LTD. (300450) Fair Value & Analysis

Industrials · CN · Market cap 56.3B CNY

WL Wuxi Lead Intelligent Equipment CO.,LTD. 300450 · SHE
Price¥34.50
Fair Value¥19.97
Upside-42.1%
Quality60/100
Watch Wuxi Lead Intelligent Equipment CO.,LTD. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.7% net margin
Low debt · generates free cash flow
0.85% dividend yield
Mixed vs. peers (6/14)
Moderate moat 49/100
Evidence: High Range ¥14.97 – ¥24.96 Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 22 days ago

Share price −7.4% over the past month.

A solid business, but screening 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥24.96). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥82.77 ¥12.91 Fair Value ¥19.97 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range ¥12.91 – ¥82.77 · fair‑value band ¥14.97 – ¥24.96 · the ¥34.50 price screens above the ¥19.97 fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

Wuxi Lead Intelligent Equipment CO.,LTD. (300450) currently trades at ¥34.50, while our model-based Fair Value estimate is ¥19.97, implying the stock looks roughly 42.1% overvalued today. We read business quality at 60/100 (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, Wuxi Lead Intelligent Equipment CO.,LTD. generated revenue of 15.0B CNY at a net margin of 10.7%. Revenue grew 19.1% year over year. It earns a return on equity of 10.7%. Net debt stands at 189M CNY. Fundamentals as of Jul 16, 2026

Our scenario range runs from ¥14.97 (bear case) to ¥24.96 (bull case); at ¥34.50, 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 51% below its 52-week high and 73% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -48% fair-value upside, at -42%, 300450 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 ¥47.21 ¥91.03 ¥162.85 80
Residual Income ¥7.74 ¥9.29 ¥22.10 76
Rev-Margin DCF ¥26.51 ¥41.73 ¥72.91 74
All 26 models by family
DCF Models
FCF DCF ¥50.02 ¥77.15 ¥163.56 38
Owner Earnings ¥17.31 ¥35.94 ¥75.05 31
5Y Revenue Exit ¥24.95 ¥36.75 ¥61.08 39
5Y EBITDA Exit ¥27.05 ¥41.01 ¥68.20 41
5Y P/E Exit ¥26.97 ¥49.48 ¥78.89 38
10Y Revenue Exit ¥32.09 ¥56.89 ¥69.42 36
10Y EBITDA Exit ¥34.15 ¥61.43 ¥105.35 37
10Y P/E Exit ¥34.09 ¥61.25 ¥102.94 35
Earnings-Based
Graham-Dodd ¥6.79 ¥47.35 ¥66.45 54
Lynch FV ¥21.95 ¥31.36 ¥40.77 50
PEG = 1.0 ¥21.95 ¥31.36 ¥40.77 46
EPV ¥13.52 ¥15.32 ¥16.90 59
Dividend Discount
Gordon GGM ¥1.14 ¥2.37 ¥3.76 70
DDM Multi-Stage ¥1.14 ¥2.00 ¥2.49 61
Multiples
P/E Multiple ¥14.98 ¥19.97 ¥24.96 63
P/S Multiple ¥12.73 ¥16.97 ¥21.22 58
P/B Multiple ¥12.73 ¥16.97 ¥21.22 55
EV/EBIT ¥19.74 ¥25.41 ¥31.09 53
EV/EBITDA ¥17.80 ¥22.82 ¥27.85 54
EV/Revenue ¥14.19 ¥19.11 ¥24.03 43
Asset-Based
NCAV (Graham) ¥4.19 ¥5.62 ¥8.39 50
Growth DCF
Growth DCF ¥47.21 ¥91.03 ¥162.85 80
Rev-Margin DCF ¥26.51 ¥41.73 ¥72.91 74
Economic Profit
Residual Income ¥7.74 ¥9.29 ¥22.10 76
ROIC Compounder ¥17.67 ¥26.55 ¥32.21 72
Growth Earnings
Growth-Adj P/E ¥28.86 ¥41.23 ¥53.60 68

Widest divergence: DCF Models (¥49.48) versus Dividend Discount (¥2.00). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 15.0B CNY
Revenue growth (YoY) +19.1%
Net margin 10.7%
Return on equity 10.7%
Free cash flow 4.4B CNY FY2025
P/E ratio 32.6
More key figures
Operating margin 13.8%
EPS (TTM) ¥1.03
Dividend yield 0.9%
EPS growth (YoY) +13.0%
Net debt 189M CNY FY2024

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 70 · Market factors (momentum, volatility) 37

Profitability 36
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 97
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 31
Price trend over the last 3–12 months (market factor)
52W Momentum 49
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

Wuxi Lead Intelligent Equipment CO.,LTD. engages in the research and development, design, production, and sales of intelligent equipment in Mainland China and internationally. It operates through Lead Intelligence and Titan New Power segments.

Full company description

Wuxi Lead Intelligent Equipment CO.,LTD. engages in the research and development, design, production, and sales of intelligent equipment in Mainland China and internationally. It operates through Lead Intelligence and Titan New Power segments. The company offers lithium-ion battery intelligent, solid-state battery intelligent, photovoltaic (PV) intelligent, 3C, automotive and energy storage intelligent, intelligent logistics systems, hydrogen energy, and laser precision processing equipment, as well as consumer electronics products. It also provides smart logistics and smart factory solutions. The company was formerly known as Wuxi Lead Auto Equipment Co., Ltd. and changed its name to Wuxi Lead Intelligent Equipment CO.,LTD. in August 2015. Wuxi Lead Intelligent Equipment CO.,LTD. was founded in 2002 and is headquartered in Wuxi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Wuxi Lead Intelligent Equipment CO.,LTD. reported revenue of ¥14.4B in FY2025 versus ¥10.0B in FY2021, a compound +9.5%/yr. Reported net income was ¥1.6B in FY2025, compounding −0.3%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
14.4B CNY
Latest YoY
+21.8%
Avg. growth/yr (3Y)
+1.2%
Avg. growth/yr (5Y)
+19.8%
Avg. growth/yr (14Y)
+39.0%
Revenue +9.5%/yr
FY21 ¥10.0B
FY22 ¥13.9B
FY23 ¥16.6B
FY24 ¥11.9B
FY25 ¥14.4B
Net income −0.3%/yr
FY21 ¥1.6B
FY22 ¥2.3B
FY23 ¥1.8B
FY24 ¥286M
FY25 ¥1.6B

300450 screens 42% overvalued. Compare with GE Vernova Inc →

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). "Wuxi Lead Intelligent Equipment CO.,LTD. Fair Value". https://www.fairvalue-calculator.com/stock/300450

Peer Group

Specialty Industrial Machinery · 807 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 60 · Top 25%
Fair Value upside −42% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 3% · Below median
Net margin (TTM) 11% · Above median
Operating margin (TTM) 14% · Above median
Revenue growth 19% · Above median
Dividend yield (TTM) 0.9% · Below median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Specialty Industrial Machinery median · lower = cheaper

P/E (TTM) 32.6× · Pricier than median
P/B 4.28× · Pricier than median
P/S (TTM) 3.74× · Pricier than median
P/FCF 1.9× · Cheaper than median
EV/EBITDA 25.0× · 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 0 · sector 0
FUTURE 96 · sector 23
PAST 43 · sector 28
HEALTH 93 · sector 96
DIVIDEND 17 · sector 24

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

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 Industrial Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
GE Vernova Inc 1GEV €967.60 €212.97 -78%
1SIE 1SIE €284.30 €122.46 -57%
SMNS SMNS C$31.76 C$22.68 -29%
Eaton Corporation ETN $407.28 $171.92 -58%
Atlas Copco AB ATCOA kr 195.15 kr 112.59 -42%
Sandvik AB SAND kr 384.10 kr 193.01 -50%
Doosan Enerbility Co 034020 76,400 KRW 7,938 KRW -90%
Zhejiang Sanhua Intelligent Controls Co 002050 ¥43.20 ¥22.68 -48%
Vestas Wind Systems A/S VWS kr 178.10 kr 124.54 -30%
NARI Technology Co 600406 ¥22.19 ¥18.71 -16%

Compare Wuxi Lead Intelligent Equipment CO.,LTD. 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 Wuxi Lead Intelligent Equipment CO.,LTD. (300450) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of ¥19.97 versus a price of ¥34.50, about −42% (overvalued).
What is the fair value of 300450?
Our model-based fair value for Wuxi Lead Intelligent Equipment CO.,LTD. is ¥19.97 (as of Jul 16, 2026), built from audited fundamentals. The current price is ¥34.50.
What is the quality score of 300450?
Wuxi Lead Intelligent Equipment CO.,LTD. has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Wuxi Lead Intelligent Equipment CO.,LTD. (300450)?
Wuxi Lead Intelligent Equipment CO.,LTD. reported trailing-twelve-month revenue of about 15.0B CNY (latest available figure, as of Jul 16, 2026).
What is the net profit margin of 300450?
The net profit margin of Wuxi Lead Intelligent Equipment CO.,LTD. is about 10.7%, meaning it keeps roughly 10.7% of revenue as net income. Based on the latest reported figures.
Does Wuxi Lead Intelligent Equipment CO.,LTD. pay a dividend?
Wuxi Lead Intelligent Equipment CO.,LTD. currently shows a dividend yield of about 0.61% relative to its recent price (as of Jul 16, 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 Wuxi Lead Intelligent Equipment CO.,LTD. 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.