EN DE

Jiangxi Xinyu Guoke Technology Co (300722) Fair Value & Analysis

Industrials · CN · Market cap 6.7B CNY

JX Jiangxi Xinyu Guoke Technology Co 300722 · SHE
Price¥21.81
Fair Value¥6.26
Upside-71.3%
Quality59/100
Watch Jiangxi Xinyu Guoke Technology Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 18.3% net margin
Low debt · generates free cash flow
0.73% dividend yield
Trails peers (5/14)
Moderate moat 54/100
Evidence: High Range ¥4.27 – ¥7.82 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 32 days ago

Share price +1.6% over the past month.

A solid business, but screening 71% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥7.82). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (¥4.27 to ¥7.82) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥42.54 ¥14.16 Fair Value ¥6.26 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 ¥14.16 – ¥42.54 · fair‑value band ¥4.27 – ¥7.82 · the ¥21.81 price screens above the ¥6.26 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

Jiangxi Xinyu Guoke Technology Co (300722) currently trades at ¥21.81, while our model-based Fair Value estimate is ¥6.26, implying the stock looks roughly 71.3% overvalued today. The Quality Score stands at 59/100 (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, Jiangxi Xinyu Guoke Technology Co generated revenue of 448M CNY at a net margin of 18.3%. Revenue grew 1.2% year over year. It earns a return on equity of 12.5%. The balance sheet holds a net cash position of 227M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥4.27 (bear case) to ¥7.82 (bull case); at ¥21.81, 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 Industrials peers we cover trades at -59% fair-value upside, at -71%, 300722 screens richer 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 ¥3.47 ¥5.29 ¥8.19 80
Residual Income ¥2.23 ¥2.62 ¥5.19 76
Rev-Margin DCF ¥3.04 ¥4.56 ¥6.50 74
All 24 models by family
DCF Models
FCF DCF ¥3.49 ¥5.49 ¥8.78 38
Owner Earnings ¥4.24 ¥6.79 ¥11.00 31
5Y Revenue Exit ¥3.04 ¥4.58 ¥6.65 39
5Y EBITDA Exit ¥4.32 ¥7.21 ¥10.82 41
5Y P/E Exit ¥4.57 ¥7.71 ¥11.29 38
10Y Revenue Exit ¥3.11 ¥4.60 ¥6.83 36
10Y EBITDA Exit ¥4.00 ¥6.47 ¥10.21 37
10Y P/E Exit ¥4.16 ¥6.83 ¥10.59 35
Earnings-Based
Graham-Dodd ¥2.03 ¥9.11 ¥12.49 54
Lynch FV ¥2.37 ¥3.39 ¥4.41 50
PEG = 1.0 ¥2.37 ¥3.39 ¥4.41 46
EPV ¥3.77 ¥4.23 ¥4.63 59
Multiples
P/E Multiple ¥4.69 ¥6.26 ¥7.82 63
P/S Multiple ¥2.42 ¥3.23 ¥4.04 58
P/B Multiple ¥3.80 ¥5.07 ¥6.33 55
EV/EBIT ¥5.46 ¥7.01 ¥8.56 53
EV/EBITDA ¥5.10 ¥6.53 ¥7.96 54
EV/Revenue ¥2.84 ¥3.72 ¥4.59 43
Asset-Based
NCAV (Graham) ¥1.21 ¥1.62 ¥2.42 50
Growth DCF
Growth DCF ¥3.47 ¥5.29 ¥8.19 80
Rev-Margin DCF ¥3.04 ¥4.56 ¥6.50 74
Economic Profit
Residual Income ¥2.23 ¥2.62 ¥5.19 76
ROIC Compounder ¥4.13 ¥5.20 ¥6.57 72
Growth Earnings
Growth-Adj P/E ¥3.86 ¥5.52 ¥7.17 68

Widest divergence: DCF Models (¥6.47) versus Asset-Based (¥1.62). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 448M CNY
Revenue growth (YoY) +1.2%
Net margin 18.3%
Return on equity 12.5%
Free cash flow 61.4M CNY FY2025
P/E ratio 81.1
More key figures
Operating margin 6.1%
EPS (TTM) ¥0.3000
Dividend yield 0.7%
EPS growth (YoY) -12.9%
Net cash 227M CNY FY2024

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 61 · Market factors (momentum, volatility) 20

Profitability 51
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 57
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 42
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

Jiangxi Xinyu Guoke Technology Co., Ltd manufactures and sells military products and provides technical services. It offers blasting equipment, meteorological special technical equipment, human shadow and meteorological equipment, military explosives, military training equipment, meteorological rockets, and pyrotechnic components and devices.

Full company description

Jiangxi Xinyu Guoke Technology Co., Ltd manufactures and sells military products and provides technical services. It offers blasting equipment, meteorological special technical equipment, human shadow and meteorological equipment, military explosives, military training equipment, meteorological rockets, and pyrotechnic components and devices. The company was founded in 2008 and is based in Xinyu, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Jiangxi Xinyu Guoke Technology Co reported revenue of ¥447M in FY2025 versus ¥293M in FY2021, a compound +11.1%/yr. Reported net income was ¥82.5M in FY2025, compounding +7.3%/yr from FY2021.

Growth Quality 98/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
447M CNY
Latest YoY
+0.5%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
+12.9%
Avg. growth/yr (12Y)
+13.0%
Revenue +11.1%/yr
FY21 ¥293M
FY22 ¥341M
FY23 ¥389M
FY24 ¥445M
FY25 ¥447M
Net income +7.3%/yr
FY21 ¥62.1M
FY22 ¥66.4M
FY23 ¥75.7M
FY24 ¥79.2M
FY25 ¥82.5M

300722 screens 71% overvalued. Compare with General Electric Company →

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). "Jiangxi Xinyu Guoke Technology Co Fair Value". https://www.fairvalue-calculator.com/stock/300722

Peer Group

Aerospace & Defense · 226 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 59 · Above median
Fair Value upside −71% · Below median
Return on equity (TTM) 13% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 6% · Below median
Revenue growth 1% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Aerospace & Defense median · lower = cheaper

P/E (TTM) 81.1× · Pricier than 75% of peers
P/B 10.04× · Pricier than 75% of peers
P/S (TTM) 15.03× · Pricier than 75% of peers
P/FCF 16.3× · Pricier than median
EV/EBITDA 58.4× · 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 6 · sector 46
PAST 50 · sector 38
HEALTH 99 · sector 94
DIVIDEND 15 · sector 15

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

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Weapons Defense

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Aerospace & Defense stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
General Electric Company GE $381.22 $116.71 -69%
RTX Corporation RTX $195.93 $88.37 -55%
Airbus SE 1AIR €213.25 €86.20 -60%
The Boeing Company BA $217.11 $48.20 -78%
China CSSC Holdings 600150 ¥34.31 ¥21.90 -36%
HD Hyundai Heavy Industries Co 329180 466,000 KRW 272,966 KRW -41%
Hanwha Aerospace Co 012450 967,000 KRW 573,468 KRW -41%
ASELSAN Elektronik Sanayi ve Ticaret Anonim Sirketi ASELS 337.50 TRY 130.70 TRY -61%
Saab AB SAABB kr 520.40 kr 212.84 -59%
Kongsberg Gruppen ASA KOG kr 277.50 kr 106.93 -61%

Compare Jiangxi Xinyu Guoke Technology Co 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 Jiangxi Xinyu Guoke Technology Co (300722) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥6.26 versus a price of ¥21.81, about −71% (overvalued).
What is the fair value of 300722?
Our model-based fair value for Jiangxi Xinyu Guoke Technology Co is ¥6.26 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥21.81.
What is the quality score of 300722?
Jiangxi Xinyu Guoke Technology Co has a Quality Score of 59/100. 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 Jiangxi Xinyu Guoke Technology Co (300722)?
Jiangxi Xinyu Guoke Technology Co reported trailing-twelve-month revenue of about 448M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300722?
The net profit margin of Jiangxi Xinyu Guoke Technology Co is about 18.3%, meaning it keeps roughly 18.3% of revenue as net income. Based on the latest reported figures.
Does Jiangxi Xinyu Guoke Technology Co pay a dividend?
Jiangxi Xinyu Guoke Technology Co currently shows a dividend yield of about 0.73% 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 Jiangxi Xinyu Guoke 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.