EN DE

Shenzhen Zhilai Sci and Tech Co (300771) Fair Value & Analysis

Industrials · CN · Market cap 2.9B CNY

SZ Shenzhen Zhilai Sci and Tech Co 300771 · SHE
Price¥12.10
Fair Value¥6.59
Upside-45.5%
Quality71/100
Watch Shenzhen Zhilai Sci and Tech Co for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.8% net margin
Low debt · generates free cash flow
1.75% dividend yield
Trails peers (5/14)
Narrow moat 39/100
Evidence: High Range ¥5.17 – ¥7.89 Share as image

Fair value as of: Jul 9, 2026

From 24 valuation models · updated 33 days ago

Fair value updated Jul 9, 2026, revised from ¥6.90 to ¥6.59 (−4.5%) since Jun 24, 2026. Share price +15.0% over the past month.

A solid business, but screening 46% overvalued on our models.

What matters now

  • A high-quality business (quality 71/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (¥7.89). The favourable scenario is already priced in.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥19.11 ¥5.89 Fair Value ¥6.59 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 ¥5.89 – ¥19.11 · fair‑value band ¥5.17 – ¥7.89 · the ¥12.10 price screens above the ¥6.59 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

Shenzhen Zhilai Sci and Tech Co (300771) currently trades at ¥12.10, while our model-based Fair Value estimate is ¥6.59, implying the stock looks roughly 45.5% overvalued today. The Quality Score stands at 71/100 (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, Shenzhen Zhilai Sci and Tech Co generated revenue of 620M CNY at a net margin of 14.8%. Revenue grew 20.0% year over year. It earns a return on equity of 4.6%. The balance sheet holds a net cash position of 331M CNY. Fundamentals as of Jul 9, 2026

Our scenario range runs from ¥5.17 (bear case) to ¥7.89 (bull case); at ¥12.10, 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 34% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at -46%, 300771 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 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
Highest evidence
Growth DCF ¥6.73 ¥8.76 ¥11.56 80
Residual Income ¥6.09 ¥6.01 ¥5.37 76
Rev-Margin DCF ¥5.55 ¥7.19 ¥9.12 74
All 24 models by family
DCF Models
FCF DCF ¥6.68 ¥9.00 ¥12.43 38
Owner Earnings ¥7.61 ¥10.43 ¥14.61 31
5Y Revenue Exit ¥5.55 ¥7.16 ¥9.19 39
5Y EBITDA Exit ¥6.39 ¥8.75 ¥11.50 41
5Y P/E Exit ¥6.89 ¥9.69 ¥12.64 38
10Y Revenue Exit ¥5.85 ¥7.41 ¥9.46 36
10Y EBITDA Exit ¥6.45 ¥8.49 ¥11.19 37
10Y P/E Exit ¥6.76 ¥9.13 ¥12.05 35
Earnings-Based
Graham-Dodd ¥2.34 ¥7.58 ¥10.12 54
Lynch FV ¥1.69 ¥2.41 ¥3.13 50
PEG = 1.0 ¥1.69 ¥2.41 ¥3.13 46
EPV ¥4.72 ¥5.09 ¥5.40 59
Multiples
P/E Multiple ¥5.17 ¥6.90 ¥8.62 63
P/S Multiple ¥4.40 ¥5.86 ¥7.33 58
P/B Multiple ¥4.40 ¥5.86 ¥7.33 55
EV/EBIT ¥6.30 ¥7.61 ¥8.91 53
EV/EBITDA ¥6.70 ¥8.13 ¥9.56 54
EV/Revenue ¥5.03 ¥6.16 ¥7.29 43
Asset-Based
NCAV (Graham) ¥4.13 ¥5.53 ¥8.26 50
Growth DCF
Growth DCF ¥6.73 ¥8.76 ¥11.56 80
Rev-Margin DCF ¥5.55 ¥7.19 ¥9.12 74
Economic Profit
Residual Income ¥6.09 ¥6.01 ¥5.37 76
ROIC Compounder ¥4.72 ¥5.09 ¥5.40 72
Growth Earnings
Growth-Adj P/E ¥4.36 ¥6.22 ¥8.09 68

Widest divergence: DCF Models (¥8.75) versus Earnings-Based (¥2.41). Highest evidence: Growth DCF (80).

Notify me when 300771 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 620M CNY
Revenue growth (YoY) +20.0%
Net margin 14.8%
Return on equity 4.6%
Free cash flow 94.3M CNY FY2025
P/E ratio 30.6
More key figures
Operating margin 4.2%
EPS (TTM) ¥0.3900
Dividend yield 1.8%
EPS growth (YoY) +133%
Net cash 331M CNY FY2024

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

Quality Score breakdown

Overall quality 71/100

Of which business quality 70 · Market factors (momentum, volatility) 34

Profitability 29
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 69
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 96
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 17
Price trend over the last 3–12 months (market factor)
52W Momentum 24
Distance to the 52-week high (market factor)
Net Issuance 64
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

Shenzhen Zhilai Sci and Tech Co., Ltd. researches and develops, manufactures, sells, and services smart storage and delivery solutions in China and internationally.

Full company description

Shenzhen Zhilai Sci and Tech Co., Ltd. researches and develops, manufactures, sells, and services smart storage and delivery solutions in China and internationally. The company provides vending machines, such as smart, book, AI, elevator chilled, spiral track, frozen, magazine-clip, advertising touchscreen, and mix track; parcel locker, includes solar, bluetooth, smart refrigerated, and smart frozen; food delivery locker, comprising single and double sided, stainless steel, and hot food vending machine, as well as double-sided food vending locker products. It also provides electronic, RFID, police equipment, and intelligent tool storage lockers, as well as battery exchange charging locker. The company also provides after-sale services. It provides solutions to communities, education, entertainment, new retail, logistics, medical care, political and legal institutions, etc. Shenzhen Zhilai Sci and Tech Co., Ltd. was founded in 1999 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shenzhen Zhilai Sci and Tech Co reported revenue of ¥600M in FY2025 versus ¥1.3B in FY2021, a compound −16.9%/yr. Reported net income was ¥82.7M in FY2025, compounding −16.4%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
600M CNY
Latest YoY
+33.0%
Avg. growth/yr (3Y) 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.
−11.7%
Avg. growth/yr (5Y) 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.
−10.2%
Avg. growth/yr (11Y) 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.
+17.3%
Revenue −16.9%/yr
FY21 ¥1.3B
FY22 ¥873M
FY23 ¥410M
FY24 ¥451M
FY25 ¥600M
Net income −16.4%/yr
FY21 ¥169M
FY22 ¥172M
FY23 ¥24.5M
FY24 ¥39.5M
FY25 ¥82.7M
Character of growth · EPS growth decomposed (2014-2024) −11.8 % p.a.
Revenue per share −9.2 pp

of which total revenue +15.5 pp · buybacks/dilution −24.7 pp

EBIT margin −1.7 pp
Tax rate +0.2 pp
Residual (interest, one-offs) −1.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

300771 screens 46% overvalued. Compare with ASSA ABLOY AB →

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). "Shenzhen Zhilai Sci and Tech Co Fair Value". https://www.fairvalue-calculator.com/stock/300771

Peer Group

Security & Protection Services · 114 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 71 · Top 25%
Fair Value upside −46% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 4% · Below median
Revenue growth 20% · Top 25%
Dividend yield (TTM) 1.8% · Below median

Valuation Multiples vs Security & Protection Services median · lower = cheaper

P/E (TTM) 30.6× · Pricier than median
P/B 1.44× · Cheaper than median
P/S (TTM) 4.62× · Pricier than 75% of peers
P/FCF 4.5× · Pricier than median
EV/EBITDA 28.8× · 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 19
FUTURE 100 · sector 39
PAST 19 · sector 20
HEALTH 100 · sector 99
DIVIDEND 35 · sector 49

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 Security & Protection Services stocks, each showing price versus our Fair Value estimate (as of Jul 9, 2026).

Stock Price Fair Value vs Fair Value
ASSA ABLOY AB ASSAB kr 348.40 kr 269.97 -23%
Verisure plc VSURE €10.26 €12.40 +21%
Allegion plc ALLE $137.24 $127.80 -7%
Securitas AB SECUB kr 162.10 kr 186.34 +15%
Zhejiang Dahua Technology Co 002236 ¥16.57 ¥23.58 +42%
MSA Safety Incorporated MSA $169.00 $118.51 -30%
ADT Inc ADT $7.06 $17.10 +142%
The Brink's Company BCO $104.24 $101.84 -2%
Brady Corporation BRC $90.16 $73.43 -19%
The GEO Group GEO $29.46 $32.36 +10%

Compare Shenzhen Zhilai Sci and Tech 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 Shenzhen Zhilai Sci and Tech Co (300771) overvalued or undervalued?
As of Jul 9, 2026, our model estimates a fair value of ¥6.59 versus a price of ¥12.10, about −46% (overvalued).
What is the fair value of 300771?
Our model-based fair value for Shenzhen Zhilai Sci and Tech Co is ¥6.59 (as of Jul 9, 2026), built from audited fundamentals. The current price is ¥12.10.
What is the quality score of 300771?
Shenzhen Zhilai Sci and Tech Co has a Quality Score of 71/100. 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 Shenzhen Zhilai Sci and Tech Co (300771)?
Shenzhen Zhilai Sci and Tech Co reported trailing-twelve-month revenue of about 620M CNY (latest available figure, as of Jul 9, 2026).
What is the net profit margin of 300771?
The net profit margin of Shenzhen Zhilai Sci and Tech Co is about 14.8%, meaning it keeps roughly 14.8% of revenue as net income. Based on the latest reported figures.
Does Shenzhen Zhilai Sci and Tech Co pay a dividend?
Shenzhen Zhilai Sci and Tech Co currently shows a dividend yield of about 1.75% 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 Shenzhen Zhilai Sci and Tech 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.